3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$0k
$45k
$90k
$140k
$140,117 | $61,769 | $783 | 49% | 3 | 6 | 30 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$59,834 | $38,230 | $314 | 52.3% | 3 | 8 | 12 | 4 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile | |
$56,579 | $29,083 | $314 | 49.3% | 3 | 12 | 29 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.93 (43) | Profile | |
$53,427 | $40,496 | $365 | 40.1% | 3 | 8 | 29 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$50,384 | $33,474 | $310 | 44.5% | 3 | 6 | 16 | 4 | 3 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (28) | Profile |
Seasonality
Break-even
$4,010/mo
Avg profit / month
-$1,138/mo
Best profit month
Mar $2,599
Revenue Appreciation
3%
Cash on Cash Return
-148.47%
Payback Period Days
0