2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$40k
$80k
$120k
$118,262 | $36,625 | $610 | 53.1% | 2 | 4 | 99 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (127) | Profile | |
$107,795 | $54,800 | $411 | 71.8% | 2 | 4 | 10 | 2 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (87) | Profile | |
$98,135 | $52,227 | $533 | 50.4% | 2 | 5 | 38 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (83) | Profile | |
$96,812 | $84,119 | $971 | 27.3% | 2 | 6 | 13 | 3 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (115) | Profile | |
$93,048 | $54,487 | $378 | 67.5% | 2 | 4 | 89 | 3 | 2 | $220 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (210) | Profile |
Seasonality
Break-even
$5,815/mo
Avg profit / month
-$816/mo
Best profit month
Apr $4,149
Revenue Appreciation
3%
Cash on Cash Return
-122.98%
Payback Period Days
0