5 bed • 4 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$165k
$315k
$480k
Seasonality
Break-even
$14,809/mo
Avg profit / month
-$1,973/mo
Best profit month
Mar $7,431
Revenue Appreciation
3%
Cash on Cash Return
-146.6%
Payback Period Days
0