3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$5k
$20k
$35k
$55k
$54,898 | $42,302 | $487 | 30.9% | 3 | 8 | 54 | 1 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.1 (6) | — | |
$54,267 | $31,535 | $1,152 | 12.9% | 3 | 11 | 33 | 3 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$44,284 | $26,620 | $401 | 30.3% | 3 | 8 | 49 | 4 | 2 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (11) | Profile | |
$40,493 | $22,322 | $461 | 24.1% | 3 | 6 | 26 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (14) | Profile | |
$39,300 | $33,531 | $373 | 28.9% | 3 | 10 | 42 | 7 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.73 (11) | Profile |
Seasonality
Break-even
$5,225/mo
Avg profit / month
-$2,735/mo
Best profit month
Feb $1,041
Revenue Appreciation
3%
Cash on Cash Return
-375.61%
Payback Period Days
0