3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$0k
$45k
$85k
$125k
$126,256 | $82,080 | $632 | 54.7% | 3 | 10 | 16 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.15 (7) | — | |
$122,335 | $41,557 | $685 | 48.9% | 3 | 6 | 30 | 4 | 2 | $175 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.72 (106) | Profile | |
$99,349 | $67,240 | $441 | 61.7% | 3 | 8 | 61 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (16) | — | |
$92,223 | $63,522 | $453 | 55.8% | 3 | 10 | 16 | 4 | 2 | $168 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (109) | Profile | |
$79,567 | $53,513 | $360 | 60.6% | 3 | 8 | 58 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.5 (6) | Profile |
Seasonality
Break-even
$6,126/mo
Avg profit / month
-$1,931/mo
Best profit month
Jul $1,444
Revenue Appreciation
3%
Cash on Cash Return
-254.81%
Payback Period Days
0