3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$25k
$40k
$60k
$58,653 | $36,455 | $329 | 48.9% | 3 | 6 | 27 | 3 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (24) | Profile | |
$54,161 | $33,565 | $269 | 55.2% | 3 | 8 | 65 | 5 | 2 | $160 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.8 (213) | Profile | |
$52,412 | $24,333 | $266 | 54% | 3 | 6 | 8 | 5 | 1 | $145 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile | |
$51,821 | $26,422 | $271 | 52.4% | 3 | 6 | 53 | 4 | 2 | $75 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile | |
$51,383 | $34,894 | $292 | 48.2% | 3 | 11 | 16 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (9) | — |
Seasonality
Break-even
$3,794/mo
Avg profit / month
-$564/mo
Best profit month
Mar $1,953
Revenue Appreciation
3%
Cash on Cash Return
-65.99%
Payback Period Days
0