3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$25k
$55k
$85k
$115k
$113,867 | $65,874 | $590 | 52.9% | 3 | 9 | 25 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$101,525 | $49,236 | $650 | 42.8% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$98,256 | $58,178 | $607 | 44.3% | 3 | 10 | 28 | 9 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$91,686 | $64,391 | $423 | 59.3% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$84,166 | $57,498 | $388 | 59.4% | 3 | 12 | 34 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — |
Seasonality
Break-even
$5,954/mo
Avg profit / month
-$256/mo
Best profit month
Mar $3,527
Revenue Appreciation
3%
Cash on Cash Return
-11.95%
Payback Period Days
0