1 bed • 1 bath • 4 guests
Median of 25 comps selected by Nick, creator of this analysis.
$10k
$60k
$110k
$160k
$160,671 | $106,786 | $573 | 76.8% | 1 | 4 | 25 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.6 (151) | — | |
$128,314 | $89,041 | $723 | 48.6% | 1 | 4 | 35 | 2 | 2 | $185 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (193) | Profile | |
$106,715 | $58,540 | $371 | 78.9% | 1 | 2 | 54 | 2 | 1 | $79 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (592) | Profile | |
$104,037 | $54,382 | $376 | 75.9% | 1 | 2 | 66 | 2 | 1 | $79 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (408) | Profile | |
$93,696 | $50,692 | $342 | 75% | 1 | 2 | 54 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (75) | — |
Seasonality
Break-even
$2,609/mo
Avg profit / month
$3,643/mo
Best profit month
Jul $8,134
Revenue
$75,030
Cleaning
$7,802
Cohost commission
$15,006
Owner payout
$52,222
Renos & Furnishing
$0
Total
$0