3 bed • 2 bath • 5 guests
Median of 25 comps selected by Marcus, creator of this analysis.
$40k
$80k
$115k
$160k
$157,763 | $79,625 | $814 | 53.1% | 3 | 10 | 95 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (34) | Profile | |
$142,423 | $73,068 | $638 | 61.1% | 3 | 7 | 90 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (64) | — | |
$106,279 | $62,803 | $504 | 57.8% | 3 | 10 | 37 | 5 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (75) | Profile | |
$101,554 | $70,982 | $543 | 51.2% | 3 | 8 | 54 | 6 | 2 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (99) | Profile | |
$98,961 | $60,700 | $565 | 48% | 3 | 9 | 50 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (60) | Profile |
Seasonality
Break-even
$2,919/mo
Avg profit / month
$4,651/mo
Best profit month
Jul $14,838
Revenue
$90,838
Cleaning
$9,067
Cohost commission
$18,168
Owner payout
$63,603
Renos & Furnishing
$0
Total
$0