5 bed • 3 bath • 15 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$5k
$45k
$85k
$130k
$130,771 | $68,969 | $604 | 59.3% | 5 | 10 | 8 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (9) | Profile | |
$107,047 | $79,966 | $634 | 46.2% | 5 | 16 | 37 | 10 | 4 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.88 (52) | Profile | |
$104,168 | $66,137 | $888 | 32.1% | 5 | 14 | 30 | 0 | 6 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (3) | — | |
$104,076 | $81,178 | $778 | 36.7% | 5 | 14 | 38 | 7 | 6 | $400 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.7 (92) | Profile | |
$98,867 | $56,099 | $770 | 35.2% | 5 | 16 | 22 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (3) | — |
Seasonality
Break-even
$4,850/mo
Avg profit / month
$516/mo
Best profit month
Jul $4,305
Revenue Appreciation
3%
Cash on Cash Return
63.71%
Payback Period Days
0