3 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Barry, creator of this analysis.
$25k
$70k
$115k
$165k
Seasonality
Break-even
$9,727/mo
Avg profit / month
-$1,935/mo
Best profit month
Jun $5,783
Revenue Appreciation
3%
Cash on Cash Return
-240.18%
Payback Period Days
0