3 bed • 2.5 bath • 6 guests
Median of 25 comps selected by bryson, creator of this analysis.
$10k
$40k
$65k
$95k
$94,519 | $64,780 | $404 | 64.1% | 3 | 12 | 57 | 6 | 3 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.76 (438) | Profile | |
$69,992 | $41,008 | $371 | 51.7% | 3 | 7 | 37 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | — | |
$53,767 | $41,604 | $341 | 43.1% | 3 | 7 | 26 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (100) | Profile | |
$51,357 | $41,302 | $330 | 42.7% | 3 | 10 | 11 | 8 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (27) | Profile | |
$51,135 | $18,842 | $313 | 44.8% | 3 | 8 | 39 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (114) | Profile |
Seasonality
Break-even
$2,018/mo
Avg profit / month
$1,719/mo
Best profit month
Jul $6,172
Revenue
$44,852
Cleaning
$5,388
Cohost commission
$8,970
Owner payout
$30,493
Renos & Furnishing
$0
Total
$0