1 bed • 1 bath • 2 guests
Median of 25 comps selected by bryson, creator of this analysis.
$0k
$15k
$30k
$50k
$46,690 | $28,431 | $176 | 72.8% | 1 | 2 | 38 | 1 | 1 | $55 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (203) | Profile | |
$44,498 | $27,779 | $183 | 66.7% | 1 | 3 | 19 | 2 | 1 | $75 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.76 (85) | Profile | |
$41,275 | $22,100 | $156 | 72.4% | 1 | 2 | 44 | 2 | 1 | $80 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.97 (76) | Profile | |
$40,103 | $27,936 | $156 | 70.2% | 1 | 2 | 31 | 1 | 1 | $50 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (590) | Profile | |
$39,876 | $15,255 | $136 | 80.5% | 1 | 2 | 29 | 2 | 1 | $20 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.95 (43) | Profile |
Seasonality
Break-even
$1,809/mo
Avg profit / month
$1,037/mo
Best profit month
Oct $3,401
Revenue
$34,155
Cleaning
$4,532
Cohost commission
$6,831
Owner payout
$22,792
Renos & Furnishing
$0
Total
$0