3 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$55k
$100k
$145k
Seasonality
Break-even
$7,175/mo
Avg profit / month
$423/mo
Best profit month
Jul $7,895
Revenue Appreciation
3%
Cash on Cash Return
91.9%
Payback Period Days
0