4 bed • 3 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Morgan, creator of this analysis.
$20k
$90k
$160k
$240k
Seasonality
Break-even
$6,158/mo
Avg profit / month
$5,521/mo
Best profit month
Jul $18,030
Revenue Appreciation
3%
Cash on Cash Return
655.42%
Payback Period Days
0