3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$65k
$125k
$185k
$185,985 | $83,203 | $820 | 62.1% | 3 | 6 | 14 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$132,118 | $61,373 | $640 | 56.6% | 3 | 6 | 14 | 3 | 2 | $180 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (23) | Profile | |
$99,872 | $56,892 | $614 | 44.6% | 3 | 6 | 17 | 3 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (15) | Profile | |
$87,312 | $59,636 | $374 | 64% | 3 | 7 | 21 | 3 | 2 | $199 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (92) | Profile | |
$85,209 | $46,479 | $616 | 37.9% | 3 | 6 | 15 | 3 | 2 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (14) | Profile |
Seasonality
Break-even
$6,347/mo
Avg profit / month
-$1,210/mo
Best profit month
Mar $4,977
Revenue Appreciation
3%
Cash on Cash Return
-149.02%
Payback Period Days
0