2 bed • 1 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$0k
$20k
$45k
$65k
$63,218 | $47,674 | $452 | 38.4% | 3 | 8 | 30 | 6 | 3 | $215 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.8 (92) | Profile | |
$61,781 | $15,446 | $317 | 53.4% | 2 | 5 | 41 | 3 | 1 | $45 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.96 (93) | Profile | |
$55,304 | $40,790 | $381 | 39.8% | 3 | 8 | 18 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (26) | — | |
$53,068 | $25,947 | $205 | 70.9% | 2 | 4 | 35 | 2 | 2 | $85 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (177) | Profile | |
$45,133 | $26,655 | $301 | 41.1% | 2 | 12 | 18 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 0 (0) | — |
Seasonality
Break-even
$3,205/mo
Avg profit / month
-$566/mo
Best profit month
Jun $762
Revenue Appreciation
3%
Cash on Cash Return
-93.38%
Payback Period Days
0