3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$0k
$25k
$50k
$80k
$76,974 | $57,422 | $488 | 43.2% | 3 | 8 | 45 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (15) | — | |
$71,014 | $31,824 | $406 | 47.9% | 3 | 10 | 27 | 7 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (27) | Profile | |
$70,233 | $54,695 | $425 | 45.3% | 3 | 10 | 29 | 6 | 2 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (112) | Profile | |
$69,077 | $54,023 | $424 | 44.7% | 3 | 11 | 29 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$66,859 | $37,419 | $235 | 78.1% | 3 | 7 | 22 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$4,137/mo
Avg profit / month
-$1,172/mo
Best profit month
Mar $2,684
Revenue Appreciation
3%
Cash on Cash Return
-152.93%
Payback Period Days
0