3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$10k
$40k
$75k
$110k
$107,550 | $54,500 | $359 | 82.2% | 3 | 10 | 43 | 5 | 2 | $284 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (55) | Profile | |
$74,171 | $54,724 | $321 | 63.3% | 3 | 6 | 14 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (3) | — | |
$69,940 | $51,848 | $368 | 52.1% | 3 | 6 | 16 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (43) | Profile | |
$67,389 | $65,243 | $286 | 64.5% | 3 | 9 | 63 | 6 | 2 | $224 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$63,249 | $46,960 | $274 | 63.2% | 3 | 6 | 11 | 5 | 2 | $199 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.61 (92) | Profile |
Seasonality
Break-even
$5,932/mo
Avg profit / month
-$2,349/mo
Best profit month
Mar $405
Revenue Appreciation
3%
Cash on Cash Return
-316.44%
Payback Period Days
0