3 bed • 2 bath • 9 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$15k
$60k
$100k
$145k
$143,926 | $88,789 | $1,001 | 39.4% | 3 | 8 | 44 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$130,738 | $61,419 | $589 | 60.8% | 3 | 8 | 69 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (97) | Profile | |
$125,842 | $62,554 | $429 | 80.3% | 3 | 6 | 21 | 4 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (7) | Profile | |
$102,139 | $57,675 | $354 | 79% | 3 | 9 | 33 | 5 | 2 | $240 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.58 (12) | Profile | |
$95,000 | $73,781 | $446 | 58.3% | 3 | 8 | 19 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (65) | Profile |
Seasonality
Break-even
$6,610/mo
Avg profit / month
-$335/mo
Best profit month
Mar $7,221
Revenue Appreciation
3%
Cash on Cash Return
-20.68%
Payback Period Days
0