4 bed • 2 bath • 12 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$30k
$110k
$195k
$285k
$284,583 | $182,307 | $1,097 | 71.1% | 4 | 12 | 44 | 6 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.9 (69) | Profile | |
$234,434 | $151,554 | $1,049 | 61.2% | 4 | 14 | 39 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (23) | — | |
$230,905 | $89,935 | $1,866 | 33.9% | 4 | 10 | 53 | 7 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (11) | Profile | |
$207,895 | $137,380 | $923 | 61.7% | 4 | 14 | 39 | 10 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (45) | Profile | |
$203,319 | $142,234 | $869 | 64.1% | 4 | 14 | 34 | 8 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (137) | Profile |
Seasonality
Break-even
$7,769/mo
Avg profit / month
$3,439/mo
Best profit month
Jul $12,136
Revenue Appreciation
3%
Cash on Cash Return
431.41%
Payback Period Days
0