445 Andria Dr Stateline, Nevada

3 bed • 2 bath • 6 guests

Monthly Rent

$62,987

Median of 25 selected comps

$10k

$45k

$85k

$120k


Beary Happy Treehouse NextTo Heaven-ly! DSTR1250P	$120,792	$48,902	$415	79.8%	3	6	25	4	2	$200	❌	✅	❌	Yes / Yes	✅	⭐️ 4.97 (60)	Profile
Cozy Heavenly Home w/Hot Tub Views Steam room Karaoke Arcade - 2026 Remodel!	$114,316	$76,433	$926	33.8%	3	10	38	3	3	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.4 (27)	—
Hot tub fire pit 6 min to beach & ski sleeps 6	$113,166	$83,611	$488	63.5%	3	6	73	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 2.5 (5)	—
Hot tub fire pit 6 min to beach & ski sleeps 6	$112,934	$82,322	$491	63%	3	6	72	4	2	$295	❌	✅	✅	Yes / Yes	❌	⭐️ 4.95 (251)	Profile
Mountain Top View 3 BDRs & 2 Baths NEW HOTTUB	$112,362	$89,622	$928	33.2%	3	8	16	4	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 2.5 (2)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$9,973/mo

Avg profit / month

-$5,577/mo

Best profit month

Jul -$952

Revenue Appreciation

Cash on Cash Return

-768.7%

Payback Period Days