4 bed • 4 bath • 12 guests
Monthly Rent
Median of 21 comps selected by Cengizhan, creator of this analysis.
$20k
$70k
$120k
$175k
$175,378 | $86,157 | $1,061 | 45.3% | 4 | 8 | 62 | 5 | 4 | $550 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (23) | Profile | |
$109,913 | $68,382 | $715 | 42.1% | 4 | 10 | 46 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (6) | — | |
$106,169 | $52,699 | $656 | 44.3% | 4 | 10 | 39 | 5 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (35) | Profile | |
$103,496 | $57,246 | $547 | 51.8% | 4 | 10 | 115 | 5 | 2 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (189) | Profile | |
$89,866 | $60,349 | $651 | 37.8% | 4 | 10 | 90 | 5 | 3 | $270 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (91) | Profile |
Seasonality
Break-even
$7,257/mo
Avg profit / month
-$1,609/mo
Best profit month
Mar $2,750
Revenue Appreciation
3%
Cash on Cash Return
-157.08%
Payback Period Days
0