3 bed • 1 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$50k
$85k
$125k
Seasonality
Break-even
$5,186/mo
Avg profit / month
-$989/mo
Best profit month
Mar $1,603
Revenue Appreciation
3%
Cash on Cash Return
-125.54%
Payback Period Days
0