3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$10k
$35k
$55k
$80k
$78,219 | $53,671 | $1,063 | 20.2% | 3 | 6 | 42 | 4 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (1) | Profile | |
$69,291 | $49,200 | $533 | 35.6% | 3 | 9 | 32 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (9) | — | |
$58,461 | $33,423 | $519 | 30.9% | 3 | 8 | 61 | 3 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (39) | Profile | |
$55,543 | $46,552 | $339 | 44.8% | 3 | 9 | 37 | 5 | 2 | $225 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (108) | Profile | |
$53,830 | $33,199 | $471 | 31.3% | 3 | 8 | 33 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (21) | — |
Seasonality
Break-even
$4,802/mo
Avg profit / month
-$1,558/mo
Best profit month
Feb $3,361
Revenue Appreciation
3%
Cash on Cash Return
-206.26%
Payback Period Days
0