2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$45k
$85k
$130k
$126,839 | $60,930 | $463 | 75% | 3 | 6 | 50 | 3 | 2 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (69) | Profile | |
$122,155 | $45,474 | $921 | 36.3% | 3 | 8 | 35 | 4 | 3 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$118,271 | $70,038 | $578 | 56% | 3 | 8 | 55 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — | |
$111,405 | $63,524 | $515 | 59.3% | 3 | 8 | 49 | 4 | 2 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (34) | Profile | |
$99,456 | $48,857 | $466 | 58.5% | 3 | 6 | 58 | 3 | 3 | $199 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (105) | Profile |
Seasonality
Break-even
$5,880/mo
Avg profit / month
-$603/mo
Best profit month
Mar $4,112
Revenue Appreciation
3%
Cash on Cash Return
-79.12%
Payback Period Days
0