4 bed • 2 bath • 8 guests
Monthly Rent
Median of 11 selected comps
$5k
$30k
$55k
$80k
$77,691 | $55,723 | $366 | 58.1% | 4 | 10 | 47 | 5 | 2 | $210 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (83) | Profile | |
$74,806 | $50,118 | $350 | 58.6% | 4 | 10 | 43 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (22) | — | |
$62,381 | $38,611 | $347 | 49.3% | 4 | 8 | 78 | 4 | 2 | $125 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (116) | Profile | |
$61,841 | $26,712 | $330 | 51.4% | 4 | 14 | 32 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (15) | Profile | |
$61,431 | $31,714 | $256 | 65.6% | 4 | 10 | 22 | 5 | 3 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (26) | Profile |
Seasonality
Break-even
$5,041/mo
Avg profit / month
-$357/mo
Best profit month
Mar $3,259
Revenue Appreciation
3%
Cash on Cash Return
-24.73%
Payback Period Days
0