2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$10k
$25k
$35k
$34,908 | $7,040 | $616 | 15.5% | 2 | 7 | 85 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$34,104 | $17,615 | $331 | 28.2% | 3 | 3 | 23 | 3 | 2 | $164 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.67 (12) | Profile | |
$32,763 | $20,079 | $168 | 53.3% | 3 | 6 | 7 | 4 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (19) | Profile | |
$30,834 | $14,283 | $284 | 29.7% | 3 | 7 | 14 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 5 (10) | Profile | |
$29,712 | $23,446 | $166 | 49.1% | 3 | 7 | 17 | 6 | 2 | $98 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (207) | Profile |
Seasonality
Break-even
$4,310/mo
Avg profit / month
-$3,585/mo
Best profit month
Mar -$2,587
Revenue Appreciation
3%
Cash on Cash Return
-657.85%
Payback Period Days
0