3 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$25k
$45k
$65k
$63,617 | $42,124 | $339 | 51.5% | 3 | 14 | 55 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (18) | — | |
$57,608 | $45,120 | $431 | 36.6% | 3 | 12 | 36 | 7 | 2 | $120 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (104) | Profile | |
$57,310 | $42,003 | $286 | 54.9% | 3 | 10 | 9 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 1.8 (5) | — | |
$57,246 | $20,739 | $371 | 42.3% | 3 | 10 | 80 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$55,304 | $40,671 | $275 | 55.1% | 3 | 10 | 13 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.3 (6) | — |
Seasonality
Break-even
$4,046/mo
Avg profit / month
-$1,041/mo
Best profit month
Jul $1,263
Revenue Appreciation
3%
Cash on Cash Return
-134.28%
Payback Period Days
0