3 bed • 2 bath • 9 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$35k
$100k
$165k
$235k
$234,788 | $163,797 | $845 | 76.1% | 3 | 10 | 40 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$162,680 | $77,940 | $583 | 76.4% | 3 | 9 | 69 | 4 | 2 | $170 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (35) | Profile | |
$155,137 | $88,751 | $543 | 78.3% | 3 | 9 | 75 | 4 | 2 | $175 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.82 (179) | Profile | |
$151,403 | $105,668 | $536 | 77.4% | 3 | 8 | 33 | 6 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (127) | Profile | |
$143,337 | $22,682 | $1,410 | 27.9% | 3 | 6 | 14 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.2 (4) | — |
Seasonality
Break-even
$7,203/mo
Avg profit / month
$2,215/mo
Best profit month
Jul $6,580
Revenue Appreciation
3%
Cash on Cash Return
352.65%
Payback Period Days
0