4 bed • 4 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 24 comps selected by Morgan, creator of this analysis.
$35k
$110k
$185k
$265k
Seasonality
Break-even
$9,501/mo
Avg profit / month
$3,839/mo
Best profit month
Jul $8,464
Revenue Appreciation
3%
Cash on Cash Return
462.5%
Payback Period Days
0