6 bed • 5 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$185k
$340k
$505k
$502,449 | $1,383 | 91% | 6 | 11 | 12 | 4.5 | 4 | $851 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (31) | Profile | |
$488,874 | $1,708 | 68% | 6 | 10 | 16 | 5.5 | 2 | $799 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (43) | Profile | |
$339,082 | $1,193 | 63% | 6 | 11 | 14 | 5 | 4 | $810 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (54) | Profile | |
$318,152 | $1,146 | 59% | 6 | 9 | 16 | 5 | 3 | $1,050 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (68) | Profile | |
$300,804 | $1,039 | 61% | 6 | 9 | 16 | 5 | 4 | $900 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (45) | Profile |
Seasonality
Break-even
$11,150/mo
Avg profit / month
$3,576/mo
Best profit month
Jun $19,890
Revenue Appreciation
3%
Cash on Cash Return
316.17%
Payback Period Days
0