1 bed • 1 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$25k
$45k
$65k
$64,134 | $37,922 | $370 | 47.4% | 1 | 2 | 42 | 1 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (104) | — | |
$59,532 | $46,170 | $323 | 50.6% | 1 | 4 | 31 | 2 | 1 | $165 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (127) | Profile | |
$51,366 | $34,447 | $369 | 38.1% | 1 | 4 | 39 | 2 | 1 | $145 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.58 (50) | Profile | |
$50,989 | $35,389 | $278 | 50.3% | 1 | 2 | 35 | 1 | 2 | $125 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.77 (626) | Profile | |
$48,352 | $38,087 | $394 | 33.6% | 1 | 8 | 47 | 1 | 2 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$4,196/mo
Avg profit / month
-$978/mo
Best profit month
Jul $1,760
Revenue Appreciation
3%
Cash on Cash Return
-249.01%
Payback Period Days
0