2 bed • 2.5 bath • 4 guests
Monthly Rent
Median of 25 selected comps
$5k
$25k
$50k
$75k
$72,819 | $27,708 | $521 | 38.3% | 2 | 6 | 72 | 2 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (27) | Profile | |
$71,716 | $27,368 | $285 | 69% | 2 | 4 | 102 | 3 | 1 | $50 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (307) | Profile | |
$66,155 | $24,711 | $267 | 67.9% | 2 | 4 | 49 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (8) | Profile | |
$51,934 | $10,317 | $268 | 53% | 2 | 5 | 12 | 3 | 2 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.79 (24) | Profile | |
$45,054 | $31,999 | $310 | 39.8% | 2 | 7 | 13 | 4 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (247) | Profile |
Seasonality
Break-even
$2,964/mo
Avg profit / month
-$309/mo
Best profit month
Oct $386
Revenue Appreciation
3%
Cash on Cash Return
-41.53%
Payback Period Days
0