4 bed • 5 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$20k
$180k
$340k
$510k
Seasonality
Break-even
$26,665/mo
Avg profit / month
-$14,935/mo
Best profit month
Mar -$9,550
Revenue Appreciation
3%
Cash on Cash Return
-1,555.57%
Payback Period Days
0