5 bed • 4 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$95k
$160k
$225k
Seasonality
Break-even
$15,295/mo
Avg profit / month
-$6,510/mo
Best profit month
Jul $3,234
Revenue Appreciation
3%
Cash on Cash Return
-576.55%
Payback Period Days
0