4 bed • 2 bath • 12 guests
Monthly Rent
Median of 22 comps selected by Morgan, creator of this analysis.
$10k
$35k
$60k
$85k
$85,684 | $48,481 | $377 | 62.2% | 4 | 10 | 45 | 7 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (54) | Profile | |
$82,595 | $36,305 | $370 | 61.1% | 4 | 10 | 66 | 4 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.71 (14) | Profile | |
$78,986 | $61,357 | $567 | 38.2% | 4 | 18 | 30 | 5 | 4 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (10) | — | |
$77,280 | $60,035 | $551 | 38.4% | 4 | 16 | 30 | 10 | 4 | $399 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (36) | Profile | |
$75,504 | $31,549 | $352 | 58.7% | 4 | 10 | 73 | 5 | 2 | $175 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (89) | Profile |
Seasonality
Break-even
$4,332/mo
Avg profit / month
$125/mo
Best profit month
Jul $3,272
Revenue Appreciation
3%
Cash on Cash Return
29.54%
Payback Period Days
0