4 bed • 3 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$300k
$585k
$895k
Seasonality
Break-even
$20,090/mo
Avg profit / month
-$5,088/mo
Best profit month
Mar $4,357
Revenue Appreciation
3%
Cash on Cash Return
-517.77%
Payback Period Days
0