4 bed • 2 bath • 8 guests
Monthly Rent
Median of 15 comps selected by Jayz, creator of this analysis.
$10k
$195k
$385k
$590k
$586,933 | $309,847 | $2,073 | 77.6% | 3 | 8 | 14 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (93) | — | |
$542,957 | $358,913 | $2,307 | 64.5% | 3 | 8 | 43 | 4 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (12) | Profile | |
$350,241 | $217,383 | $1,489 | 64.5% | 3 | 10 | 54 | 5 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (31) | Profile | |
$295,612 | $137,892 | $1,043 | 77.6% | 5 | 10 | 100 | 5 | 4 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (19) | Profile | |
$232,534 | $178,754 | $1,504 | 42.3% | 3 | 6 | 38 | 3 | 2 | $400 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (79) | Profile |
Seasonality
Break-even
$7,574/mo
Avg profit / month
$2,783/mo
Best profit month
Jul $9,986
Revenue Appreciation
3%
Cash on Cash Return
232.01%
Payback Period Days
0