3 bed • 2 bath • 6 guests
Monthly Rent
Median of your selected comps.
$25k
$55k
$85k
$115k
$114,137 | $65,874 | $590 | 53% | 3 | 9 | 25 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$103,544 | $48,130 | $337 | 84.1% | 3 | 10 | 12 | 9 | 2 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (15) | Profile | |
$102,124 | $65,234 | $449 | 62.3% | 4 | 8 | 38 | 6 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (37) | Profile | |
$98,517 | $58,178 | $607 | 44.4% | 3 | 10 | 28 | 9 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$88,607 | $57,978 | $428 | 56.7% | 3 | 8 | 34 | 4 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (152) | Profile |
Seasonality
Break-even
$6,127/mo
Avg profit / month
$201/mo
Best profit month
Mar $4,401
Revenue Appreciation
3%
Cash on Cash Return
55.16%
Payback Period Days
0