3 bed ⢠3 bath ⢠6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$15k
$190k
$370k
$555k
$555,825 | $1,943 | 66% | 3 | 4 | 8 | 3 | 2 | $3,647 | â | â | â | Yes / Yes | â | âď¸ 5 (13) | Profile | |
$232,957 | $910 | 53% | 3 | 3 | 6 | 3 | 3 | $1,051 | â | â | â | Yes / Yes | â | âď¸ 5 (28) | Profile | |
$219,944 | $907 | 57% | 3 | 3 | 6 | 3 | 3 | $550 | â | â | â | Yes / Yes | â | âď¸ 4.97 (36) | Profile | |
$190,052 | $742 | 65% | 3 | 3 | 6 | 2.5 | 3 | $210 | â | â | â | Yes / Yes | â | âď¸ 4.86 (173) | Profile | |
$188,438 | $825 | 50% | 3 | 5 | 8 | 3 | 3 | $551 | â | â | â | Yes / Yes | â | âď¸ 5 (16) | Profile |
Seasonality
Break-even
$11,705/mo
Avg profit / month
$788/mo
Best profit month
Mar $11,062
Revenue Appreciation
3%
Cash on Cash Return
159.42%
Payback Period Days
0