1 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Sajeed, creator of this analysis.
$5k
$20k
$30k
$45k
$43,948 | $27,359 | $249 | 48.4% | 1 | 2 | 23 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (15) | Profile | |
$41,432 | $17,317 | $229 | 49.7% | 1 | 2 | 18 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$39,178 | $26,264 | $205 | 52.3% | 1 | 2 | 38 | 1 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (5) | Profile | |
$38,252 | $28,655 | $242 | 43.3% | 1 | 4 | 38 | 1 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (87) | Profile | |
$38,217 | $18,210 | $227 | 46.1% | 1 | 2 | 29 | 1 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.95 (41) | Profile |
Seasonality
Break-even
$3,519/mo
Avg profit / month
-$770/mo
Best profit month
Jul $447
Revenue Appreciation
3%
Cash on Cash Return
-183.46%
Payback Period Days
0