4 bed • 3 bath • 12 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$15k
$70k
$125k
$185k
$182,957 | $85,308 | $1,159 | 43.2% | 4 | 8 | 29 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$177,423 | $129,205 | $930 | 52.3% | 4 | 10 | 41 | 5 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (117) | Profile | |
$162,892 | $112,862 | $924 | 48.3% | 4 | 12 | 87 | 7 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (53) | Profile | |
$159,201 | $91,843 | $612 | 71.3% | 4 | 10 | 31 | 4 | 2 | $340 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$133,968 | $67,666 | $511 | 71.9% | 4 | 8 | 16 | 6 | 2 | $350 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4 (5) | Profile |
Seasonality
Break-even
$9,034/mo
Avg profit / month
-$952/mo
Best profit month
Mar $9,512
Revenue Appreciation
3%
Cash on Cash Return
-79.24%
Payback Period Days
0