4 bed • 3 bath • 8 guests
Monthly Rent
Median of 21 selected comps
$10k
$30k
$55k
$80k
$80,195 | $53,130 | $454 | 48.4% | 4 | 10 | 14 | 4 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (65) | Profile | |
$75,877 | $53,525 | $378 | 55% | 4 | 10 | 44 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (2) | — | |
$72,373 | $57,692 | $634 | 31.3% | 4 | 12 | 27 | 7 | 2 | $250 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (105) | Profile | |
$71,442 | $45,459 | $457 | 42.9% | 4 | 12 | 29 | 4 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$61,752 | $49,310 | $458 | 36.9% | 4 | 12 | 19 | 7 | 2 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (127) | Profile |
Seasonality
Break-even
$5,596/mo
Avg profit / month
-$1,529/mo
Best profit month
Jul $3,286
Revenue Appreciation
3%
Cash on Cash Return
-157.06%
Payback Period Days
0