3 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$20k
$55k
$90k
$125k
Seasonality
Break-even
$5,869/mo
Avg profit / month
$121/mo
Best profit month
Jul $6,355
Revenue Appreciation
3%
Cash on Cash Return
42.51%
Payback Period Days
0