4 bed • 3.5 bath • 12 guests
Monthly Rent
Median of 19 comps selected by Morgan, creator of this analysis.
$0k
$70k
$140k
$215k
$214,268 | $162,258 | $1,381 | 42.5% | 4 | 12 | 22 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 1.8 (5) | — | |
$208,914 | $157,079 | $1,449 | 39.5% | 4 | 11 | 13 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (15) | — | |
$208,247 | $117,570 | $799 | 71.4% | 4 | 13 | 20 | 4 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (17) | — | |
$136,792 | $100,130 | $746 | 50.2% | 4 | 13 | 34 | 8 | 3 | $400 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (49) | Profile | |
$86,882 | $40,303 | $539 | 44.1% | 4 | 10 | 73 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (85) | — |
Seasonality
Break-even
$5,650/mo
Avg profit / month
$584/mo
Best profit month
Jul $4,986
Revenue Appreciation
3%
Cash on Cash Return
85.03%
Payback Period Days
0