3 bed • 3 bath • 6 guests
Monthly Rent
Median of your selected comps.
$5k
$40k
$75k
$115k
$112,430 | $65,874 | $590 | 52.2% | 3 | 9 | 25 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$99,940 | $49,236 | $650 | 42.1% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$96,863 | $58,178 | $607 | 43.7% | 3 | 10 | 28 | 9 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$90,709 | $64,391 | $423 | 58.7% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$83,271 | $57,498 | $388 | 58.8% | 3 | 12 | 34 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — |
Seasonality
Break-even
$5,761/mo
Avg profit / month
-$352/mo
Best profit month
Mar $3,239
Revenue Appreciation
3%
Cash on Cash Return
-25.96%
Payback Period Days
0