4 bed • 2.5 bath • 8 guests
Monthly Rent
Median of 25 selected comps
$10k
$45k
$80k
$120k
$117,986 | $83,891 | $1,086 | 29.8% | 5 | 18 | 46 | 6 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (7) | — | |
$98,823 | $51,825 | $331 | 81.8% | 5 | 11 | 22 | 5 | 3 | $225 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.7 (43) | Profile | |
$92,506 | $65,251 | $850 | 29.8% | 5 | 16 | 46 | 7 | 4 | $539 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (41) | Profile | |
$80,375 | $41,993 | $271 | 81.3% | 3 | 6 | 18 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$80,222 | $48,114 | $389 | 56.5% | 3 | 6 | 28 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (12) | — |
Seasonality
Break-even
$4,454/mo
Avg profit / month
-$351/mo
Best profit month
Mar $2,816
Revenue Appreciation
3%
Cash on Cash Return
-25.75%
Payback Period Days
0