5 bed • 3 bath • 10 guests
Monthly Rent
Manual revenue input
70th revenue percentile
Median of 25 comps selected by Barry, creator of this analysis.
$30k
$95k
$155k
$225k
Seasonality
Break-even
$6,777/mo
Avg profit / month
$4,147/mo
Best profit month
Jul $16,798
Revenue Appreciation
3%
Cash on Cash Return
421.1%
Payback Period Days
0