4 bed • 3 bath • 8 guests
Monthly Rent
Median of 25 selected comps
$20k
$50k
$75k
$105k
$106,435 | $65,265 | $487 | 59.8% | 4 | 12 | 32 | 4 | 3 | $270 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$104,772 | $72,822 | $657 | 43.7% | 4 | 10 | 71 | 5 | 2 | $195 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.87 (169) | Profile | |
$87,681 | $63,442 | $444 | 54.1% | 4 | 8 | 40 | 4 | 2 | $150 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.9 (79) | Profile | |
$86,498 | $56,847 | $550 | 43.1% | 4 | 10 | 70 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (72) | — | |
$81,462 | $49,122 | $374 | 59.7% | 4 | 10 | 8 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.5 (12) | Profile |
Seasonality
Break-even
$5,576/mo
Avg profit / month
-$104/mo
Best profit month
May $2,407
Revenue Appreciation
3%
Cash on Cash Return
6.66%
Payback Period Days
0