4 bed • 3 bath • 12 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$15k
$65k
$120k
$175k
$175,951 | $96,016 | $700 | 68.9% | 4 | 10 | 32 | 5 | 6 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (10) | — | |
$157,207 | $103,875 | $907 | 47.5% | 4 | 16 | 18 | 6 | 4 | $0 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.5 (3) | — | |
$156,026 | $102,615 | $632 | 67.6% | 4 | 10 | 32 | 6 | 6 | $390 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$145,463 | $109,565 | $839 | 47.5% | 4 | 12 | 39 | 4 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (27) | — | |
$143,838 | $108,262 | $835 | 47.2% | 4 | 12 | 39 | 6 | 4 | $290 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (180) | Profile |
Seasonality
Break-even
$5,498/mo
Avg profit / month
-$125/mo
Best profit month
Jul $3,670
Revenue Appreciation
3%
Cash on Cash Return
4.07%
Payback Period Days
0