5 bed • 3 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Barry, creator of this analysis.
$10k
$90k
$170k
$255k
Seasonality
Break-even
$8,179/mo
Avg profit / month
$3,860/mo
Best profit month
Jul $16,772
Revenue Appreciation
3%
Cash on Cash Return
397.3%
Payback Period Days
0