1 bed • 1 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$30k
$55k
$80k
$79,180 | $37,664 | $284 | 76.3% | 1 | 4 | 31 | 2 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (79) | Profile | |
$72,412 | $48,436 | $279 | 71.2% | 1 | 4 | 31 | 2 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (59) | Profile | |
$68,985 | $44,283 | $252 | 75.1% | 1 | 6 | 12 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (35) | Profile | |
$68,852 | $43,099 | $302 | 62.5% | 1 | 4 | 16 | 2 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (58) | Profile | |
$68,250 | $47,705 | $290 | 64.4% | 1 | 6 | 31 | 3 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (63) | Profile |
Seasonality
Break-even
$5,042/mo
Avg profit / month
-$777/mo
Best profit month
Mar $2,411
Revenue Appreciation
3%
Cash on Cash Return
-183.39%
Payback Period Days
0