3 bed • 3 bath • 6 guests
Monthly Rent
Median of your selected comps.
$10k
$50k
$95k
$140k
$137,390 | $55,719 | $479 | 78.6% | 3 | 6 | 31 | 4 | 2 | $295 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (45) | Profile | |
$116,422 | $65,766 | $475 | 67.1% | 3 | 6 | 16 | 3 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (14) | Profile | |
$98,086 | $45,307 | $457 | 58.8% | 3 | 6 | 37 | 3 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (222) | Profile | |
$87,190 | $48,979 | $394 | 60.6% | 3 | 6 | 78 | 3 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (276) | Profile | |
$84,981 | $46,683 | $420 | 55.5% | 3 | 6 | 33 | 3 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.81 (67) | Profile |
Seasonality
Break-even
$5,858/mo
Avg profit / month
-$655/mo
Best profit month
Apr $5,999
Revenue Appreciation
3%
Cash on Cash Return
-68.44%
Payback Period Days
0