5 bed • 6 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$10k
$245k
$480k
$730k
$728,665 | $3,979 | 46% | 5 | 5 | 12 | 7 | 2 | $1,500 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.88 (66) | Profile | |
$696,235 | $2,175 | 89% | 5 | 6 | 12 | 6 | 4 | $2,636 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (21) | Profile | |
$463,718 | $1,438 | 73% | 5 | 7 | 14 | 5.5 | 4 | $2,097 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (32) | Profile | |
$408,028 | $1,852 | 58% | 5 | 8 | 14 | 6 | 4 | $2,469 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (10) | Profile | |
$372,440 | $2,924 | 60% | 5 | 6 | 12 | 6 | 4 | $2,677 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (8) | Profile |
Seasonality
Break-even
$7,956/mo
Avg profit / month
$6,011/mo
Best profit month
Mar $12,319
Revenue Appreciation
3%
Cash on Cash Return
571.55%
Payback Period Days
0