3 bed • 3 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Barry, creator of this analysis.
$15k
$60k
$105k
$160k
Seasonality
Break-even
$10,493/mo
Avg profit / month
-$87/mo
Best profit month
Mar $6,969
Revenue Appreciation
3%
Cash on Cash Return
30.85%
Payback Period Days
0