3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$35k
$65k
$95k
$95,403 | $67,576 | $462 | 56.6% | 3 | 10 | 43 | 7 | 3 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (92) | Profile | |
$81,771 | $57,445 | $386 | 58.1% | 3 | 8 | 22 | 4 | 2 | $130 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (198) | Profile | |
$77,712 | $57,623 | $361 | 59% | 3 | 8 | 30 | 4 | 2 | $250 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (267) | Profile | |
$76,145 | $55,330 | $397 | 52.5% | 3 | 6 | 53 | 4 | 2 | $125 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (39) | Profile | |
$75,620 | $58,087 | $473 | 43.8% | 3 | 10 | 40 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — |
Seasonality
Break-even
$3,949/mo
Avg profit / month
$132/mo
Best profit month
Mar $3,397
Revenue Appreciation
3%
Cash on Cash Return
35.88%
Payback Period Days
0