6 bed • 4 bath • 12 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$40k
$190k
$340k
$505k
Seasonality
Break-even
$11,769/mo
Avg profit / month
$2,814/mo
Best profit month
Jun $19,151
Revenue Appreciation
3%
Cash on Cash Return
260.13%
Payback Period Days
0