3 bed • 1 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$35k
$70k
$105k
$101,662 | $62,889 | $535 | 52% | 3 | 7 | 74 | 5 | 2 | $195 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (169) | Profile | |
$84,465 | $49,599 | $452 | 51.2% | 3 | 8 | 37 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile | |
$84,080 | $54,818 | $422 | 54.6% | 3 | 8 | 39 | 4 | 2 | $185 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (39) | Profile | |
$76,754 | $56,349 | $346 | 60.9% | 3 | 8 | 19 | 3 | 2 | $149 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (171) | Profile | |
$76,585 | $51,531 | $432 | 48.6% | 3 | 8 | 40 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — |
Seasonality
Break-even
$5,267/mo
Avg profit / month
-$1,323/mo
Best profit month
Mar $1,774
Revenue Appreciation
3%
Cash on Cash Return
-175.21%
Payback Period Days
0