4 bed • 2 bath • 12 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$10k
$90k
$165k
$250k
$249,143 | $156,554 | $839 | 81.3% | 4 | 10 | 52 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$243,551 | $105,350 | $1,215 | 54.9% | 4 | 13 | 110 | 5 | 4 | $395 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (110) | Profile | |
$215,584 | $129,534 | $787 | 75% | 4 | 10 | 48 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (4) | — | |
$203,511 | $98,051 | $792 | 70.4% | 4 | 16 | 26 | 9 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (55) | Profile | |
$199,367 | $131,000 | $763 | 71.6% | 4 | 11 | 44 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (40) | — |
Seasonality
Break-even
$10,105/mo
Avg profit / month
$1,662/mo
Best profit month
Jul $7,196
Revenue Appreciation
3%
Cash on Cash Return
230.24%
Payback Period Days
0