3 bed • 2 bath • 6 guests
Median of 25 comps selected by bryson, creator of this analysis.
$5k
$25k
$50k
$70k
$71,100 | $52,019 | $263 | 74.1% | 3 | 6 | 28 | 3 | 2 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (127) | Profile | |
$63,538 | $51,759 | $518 | 33.6% | 3 | 8 | 10 | 4 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.71 (14) | Profile | |
$62,657 | $25,307 | $289 | 59.4% | 3 | 6 | 33 | 3 | 2 | $90 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (116) | Profile | |
$61,315 | $34,396 | $217 | 77.3% | 3 | 6 | 21 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (28) | Profile | |
$55,493 | $43,834 | $250 | 60.8% | 3 | 8 | 25 | 4 | 2 | $145 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (173) | Profile |
Seasonality
Break-even
$1,808/mo
Avg profit / month
$1,034/mo
Best profit month
Jul $2,373
Revenue
$34,106
Cleaning
$4,528
Cohost commission
$6,821
Owner payout
$22,756
Renos & Furnishing
$0
Total
$0