4 bed • 3.5 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Eugene, creator of this analysis.
$10k
$75k
$135k
$205k
Seasonality
Break-even
$5,686/mo
Avg profit / month
-$717/mo
Best profit month
Jul $662
Revenue Appreciation
3%
Cash on Cash Return
-62.71%
Payback Period Days
0