8 bed • 7 bath • 16 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$35k
$180k
$325k
$480k
$477,154 | $1,905 | 56% | 9 | 27 | 16 | 9.5 | 3 | $1,500 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (32) | Profile | |
$332,449 | $1,483 | 53% | 8 | 13 | 16 | 5 | 2 | $1,107 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (22) | Profile | |
$288,369 | $1,359 | 50% | 8 | 12 | 16 | 8 | 5 | $971 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.86 (7) | Profile | |
$269,697 | $1,830 | 34% | 8 | 14 | 16 | 8.5 | 3 | $1,296 | ✅ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$261,605 | $1,937 | 32% | 7 | 17 | 16 | 7.5 | 4 | $1,193 | ✅ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 5 (5) | Profile |
Seasonality
Break-even
$33,475/mo
Avg profit / month
-$15,515/mo
Best profit month
Jul -$91
Revenue Appreciation
3%
Cash on Cash Return
-909.96%
Payback Period Days
0