3 bed • 3 bath • 9 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$5k
$2k
$4k
$6k
$5,625,471 | $2,259,840 | $30,614 | 50.3% | 3 | 8 | 93 | 6 | 3 | $165 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.67 (6) | Profile | |
$50,078 | $18,298 | $300 | 45.8% | 3 | 6 | 59 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$46,212 | $22,641 | $228 | 55.5% | 3 | 8 | 142 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$45,472 | $32,095 | $201 | 62.1% | 3 | 6 | 29 | 4 | 3 | $150 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.77 (81) | Profile | |
$45,127 | $18,298 | $203 | 60.9% | 3 | 6 | 68 | 4 | 3 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.78 (18) | Profile |
Seasonality
Break-even
$4,812/mo
Avg profit / month
-$1,738/mo
Best profit month
Mar $1
Revenue Appreciation
3%
Cash on Cash Return
-225.72%
Payback Period Days
0