4 bed • 3 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$20k
$90k
$165k
$245k
Seasonality
Break-even
$12,763/mo
Avg profit / month
-$2,312/mo
Best profit month
Jun $8,885
Revenue Appreciation
3%
Cash on Cash Return
-223.13%
Payback Period Days
0