2 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Sajeed, creator of this analysis.
$5k
$20k
$40k
$55k
$54,877 | $23,922 | $298 | 50.4% | 2 | 4 | 38 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (23) | Profile | |
$52,576 | $33,058 | $418 | 34.5% | 2 | 4 | 29 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$51,058 | $36,710 | $342 | 40.9% | 2 | 5 | 31 | 3 | 2 | $115 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (152) | Profile | |
$49,937 | $24,767 | $211 | 64.8% | 2 | 3 | 20 | 2 | 3 | $119 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.81 (47) | Profile | |
$49,884 | $30,553 | $263 | 51.9% | 2 | 5 | 52 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (60) | Profile |
Seasonality
Break-even
$3,919/mo
Avg profit / month
-$326/mo
Best profit month
Jul $1,765
Revenue Appreciation
3%
Cash on Cash Return
-40.26%
Payback Period Days
0