3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$15k
$35k
$50k
$75k
$72,675 | $48,885 | $244 | 81.4% | 3 | 8 | 29 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (65) | Profile | |
$67,556 | $29,399 | $329 | 56.3% | 3 | 8 | 6 | 3 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 5 (2) | Profile | |
$66,794 | $46,019 | $289 | 63.2% | 3 | 8 | 42 | 6 | 2 | $80 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (118) | Profile | |
$64,952 | $30,659 | $253 | 70.2% | 3 | 8 | 43 | 7 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (39) | Profile | |
$60,091 | $42,088 | $313 | 52.5% | 3 | 7 | 33 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile |
Seasonality
Break-even
$4,560/mo
Avg profit / month
-$644/mo
Best profit month
Mar $808
Revenue Appreciation
3%
Cash on Cash Return
-74.39%
Payback Period Days
0