2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$10k
$20k
$30k
$27,902 | $7,040 | $616 | 12.4% | 2 | 7 | 85 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$23,586 | $15,994 | $277 | 23.3% | 2 | 4 | 39 | 3 | 2 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (6) | Profile | |
$6,810 | $2,825 | $236 | 7.9% | 2 | 4 | 2 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 0 (0) | — | |
$6,457 | $3,714 | $200 | 8.8% | 2 | 8 | 170 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | — | |
$4,791 | $3,030 | $128 | 10.3% | 2 | 4 | 286 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.15 (4) | — |
Seasonality
Break-even
$3,600/mo
Avg profit / month
-$3,343/mo
Best profit month
Mar -$2,989
Revenue Appreciation
3%
Cash on Cash Return
-615.75%
Payback Period Days
0