5 bed • 3.5 bath • 15 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$15k
$165k
$310k
$470k
$467,541 | $330,578 | $1,626 | 78.8% | 5 | 16 | 22 | 17 | 6 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (1) | Profile | |
$405,977 | $273,294 | $1,463 | 76% | 5 | 14 | 33 | 9 | 5 | $400 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.81 (16) | Profile | |
$309,627 | $182,191 | $1,249 | 67.9% | 5 | 24 | 94 | 6 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$306,757 | $216,630 | $1,058 | 79.4% | 5 | 16 | 22 | 6 | 6 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$213,392 | $158,958 | $867 | 67.4% | 5 | 14 | 22 | 6 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$7,277/mo
Avg profit / month
$964/mo
Best profit month
Jul $6,534
Revenue Appreciation
3%
Cash on Cash Return
112.88%
Payback Period Days
0