3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$10k
$45k
$85k
$125k
$123,293 | $62,154 | $464 | 72.8% | 3 | 6 | 33 | 1 | 2 | $0 | ✅ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 2.5 (1) | — | |
$115,550 | $75,547 | $529 | 59.9% | 3 | 6 | 40 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (50) | Profile | |
$100,011 | $78,826 | $1,018 | 26.9% | 3 | 6 | 60 | 3 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (44) | Profile | |
$87,226 | $55,297 | $596 | 40.1% | 3 | 6 | 61 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (81) | Profile | |
$84,369 | $60,725 | $418 | 55.3% | 3 | 6 | 45 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (52) | — |
Seasonality
Break-even
$5,479/mo
Avg profit / month
$220/mo
Best profit month
Apr $7,509
Revenue Appreciation
3%
Cash on Cash Return
55.15%
Payback Period Days
0