3 bed • 1 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$25k
$45k
$65k
$64,925 | $47,446 | $392 | 45.4% | 3 | 6 | 24 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$63,717 | $43,534 | $504 | 34.6% | 3 | 6 | 37 | 0 | 1 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (3) | — | |
$63,514 | $36,804 | $286 | 60.8% | 3 | 8 | 28 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (76) | Profile | |
$60,978 | $44,793 | $310 | 53.9% | 3 | 10 | 20 | 6 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (100) | Profile | |
$60,472 | $45,353 | $273 | 60.6% | 3 | 8 | 38 | 4 | 2 | $160 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.57 (152) | Profile |
Seasonality
Break-even
$4,034/mo
Avg profit / month
-$230/mo
Best profit month
Mar $2,814
Revenue Appreciation
3%
Cash on Cash Return
-16.81%
Payback Period Days
0