4 bed • 4 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$80k
$150k
$220k
Seasonality
Break-even
$14,192/mo
Avg profit / month
-$5,594/mo
Best profit month
Jul $2,895
Revenue Appreciation
3%
Cash on Cash Return
-582.17%
Payback Period Days
0