3 bed • 2 bath • 6 guests
Monthly Rent
Median of 19 selected comps
$10k
$45k
$80k
$115k
$113,219 | $44,545 | $362 | 85.7% | 3 | 6 | 27 | 3 | 2 | $200 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.92 (13) | Profile | |
$105,285 | $53,397 | $379 | 76.2% | 3 | 8 | 6 | 7 | 1 | $130 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.69 (13) | Profile | |
$99,533 | $58,356 | $469 | 58.2% | 3 | 11 | 3 | 6 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (17) | Profile | |
$98,387 | $50,480 | $377 | 71.6% | 3 | 8 | 6 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 2.35 (0) | — | |
$93,873 | $54,225 | $463 | 55.5% | 3 | 11 | 4 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (0) | — |
Seasonality
Break-even
$8,315/mo
Avg profit / month
-$2,890/mo
Best profit month
Jul -$944
Revenue Appreciation
3%
Cash on Cash Return
-385.04%
Payback Period Days
0