3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$45k
$85k
$125k
$126,341 | $54,759 | $1,115 | 31.1% | 3 | 13 | 48 | 9 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$85,506 | $50,337 | $445 | 52.6% | 3 | 10 | 34 | 9 | 3 | $230 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (65) | Profile | |
$67,207 | $49,859 | $466 | 39.5% | 3 | 10 | 40 | 5 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (22) | Profile | |
$56,058 | $35,742 | $234 | 65.5% | 3 | 10 | 41 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.2 (29) | — | |
$49,549 | $31,879 | $369 | 36.8% | 3 | 8 | 40 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 1.75 (2) | — |
Seasonality
Break-even
$5,292/mo
Avg profit / month
-$2,518/mo
Best profit month
Jul $265
Revenue Appreciation
3%
Cash on Cash Return
-343.69%
Payback Period Days
0