Direct answer: Modeled gross is about $7,200/month, costs near $5,900, net near $1,300 — positive monthly cash flow relative to this site’s break-even band.
Across comparable models on this site, many stress-tests use roughly 55%–75% blended annual occupancy and public nightly rates near $250–$450 before platform fees and discounting; monthly net cash flow still varies sharply with leverage, HOA, and nights sold.