3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$5k
$55k
$105k
$160k
$160,375 | $73,177 | $670 | 65.6% | 3 | 6 | 29 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$148,204 | $81,355 | $573 | 70.9% | 3 | 6 | 74 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (42) | Profile | |
$142,638 | $106,515 | $1,204 | 32.5% | 3 | 8 | 12 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (7) | — | |
$118,618 | $64,216 | $498 | 65.2% | 3 | 6 | 90 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$116,280 | $85,850 | $929 | 34.3% | 3 | 8 | 12 | 3 | 3 | $265 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.83 (24) | Profile |
Seasonality
Break-even
$5,679/mo
Avg profit / month
-$408/mo
Best profit month
Apr $6,334
Revenue Appreciation
3%
Cash on Cash Return
-35.22%
Payback Period Days
0