2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$25k
$45k
$70k
$68,249 | $49,953 | $941 | 19.9% | 3 | 9 | 76 | 6 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (41) | Profile | |
$65,310 | $53,355 | $944 | 19% | 3 | 9 | 86 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (19) | — | |
$52,287 | $39,270 | $288 | 49.8% | 2 | 7 | 41 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$47,301 | $31,078 | $237 | 54.7% | 2 | 6 | 66 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$45,568 | $35,383 | $252 | 49.5% | 2 | 10 | 38 | 6 | 2 | $130 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.65 (83) | Profile |
Seasonality
Break-even
$4,529/mo
Avg profit / month
-$2,022/mo
Best profit month
Mar $1,430
Revenue Appreciation
3%
Cash on Cash Return
-359.37%
Payback Period Days
0