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
$160k
$305k
$465k
$463,718 | $1,438 | 73% | 5 | 7 | 14 | 5.5 | 4 | $2,097 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (32) | Profile | |
$343,731 | $1,290 | 62% | 5 | 10 | 12 | 4.5 | 5 | $850 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (54) | Profile | |
$253,502 | $1,212 | 56% | 6 | 8 | 14 | 4 | 12 | $351 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (43) | Profile | |
$251,766 | $1,263 | 47% | 5 | 5 | 10 | 4.5 | 3 | $550 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (44) | Profile | |
$243,695 | $1,218 | 46% | 5 | 6 | 10 | 4.5 | 3 | $475 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (61) | Profile |
Seasonality
Break-even
$14,138/mo
Avg profit / month
-$6,419/mo
Best profit month
Jul -$4,988
Revenue Appreciation
3%
Cash on Cash Return
-571.17%
Payback Period Days
0