2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$55k
$110k
$170k
$168,965 | $126,817 | $1,164 | 39.8% | 2 | 4 | 69 | 2 | 2 | $325 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (86) | Profile | |
$139,699 | $41,148 | $563 | 68% | 2 | 4 | 84 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (92) | Profile | |
$121,121 | $64,302 | $896 | 37% | 2 | 4 | 62 | 2 | 3 | $385 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$117,937 | $81,118 | $536 | 60.2% | 2 | 4 | 59 | 2 | 2 | $265 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.82 (34) | Profile | |
$115,209 | $82,530 | $527 | 59.9% | 2 | 4 | 61 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — |
Seasonality
Break-even
$5,678/mo
Avg profit / month
-$410/mo
Best profit month
Apr $4,824
Revenue Appreciation
3%
Cash on Cash Return
-46.42%
Payback Period Days
0