2 bed • 2 bath • 6 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Morgan, creator of this analysis.
$5k
$70k
$135k
$200k
Seasonality
Break-even
$4,743/mo
Avg profit / month
$667/mo
Best profit month
Jul $2,585
Revenue Appreciation
3%
Cash on Cash Return
153.11%
Payback Period Days
0