4 bed • 3 bath • 8 guests
Monthly Rent
Median of 14 selected comps
$5k
$25k
$40k
$60k
$58,221 | $28,581 | $355 | 44.9% | 4 | 12 | 22 | 6 | 3 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.88 (33) | Profile | |
$56,613 | $40,642 | $322 | 48.2% | 3 | 9 | 44 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.4 (10) | — | |
$56,364 | $38,942 | $320 | 48.2% | 3 | 9 | 38 | 6 | 2 | $254 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (12) | Profile | |
$54,265 | $34,457 | $254 | 58.6% | 3 | 8 | 28 | 6 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (32) | Profile | |
$42,114 | $30,817 | $208 | 55.4% | 3 | 8 | 30 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.68 (65) | Profile |
Seasonality
Break-even
$4,844/mo
Avg profit / month
-$1,847/mo
Best profit month
Jul -$361
Revenue Appreciation
3%
Cash on Cash Return
-196.15%
Payback Period Days
0