4 bed • 3 bath • 8 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Eugene, creator of this analysis.
$10k
$65k
$120k
$180k
Seasonality
Break-even
$5,664/mo
Avg profit / month
-$1,636/mo
Best profit month
Jul $108
Revenue Appreciation
3%
Cash on Cash Return
-169.17%
Payback Period Days
0