2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$55k
$110k
$170k
$169,023 | $126,817 | $1,164 | 39.8% | 2 | 4 | 69 | 2 | 2 | $325 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (86) | Profile | |
$139,736 | $41,148 | $563 | 68% | 2 | 4 | 84 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (92) | Profile | |
$121,166 | $64,302 | $896 | 37.1% | 2 | 4 | 62 | 2 | 3 | $385 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (24) | Profile | |
$109,938 | $79,624 | $634 | 47.5% | 2 | 4 | 42 | 2 | 3 | $265 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.71 (34) | Profile | |
$104,803 | $82,870 | $566 | 50.7% | 2 | 8 | 33 | 4 | 2 | $0 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 5 (1) | Profile |
Seasonality
Break-even
$5,286/mo
Avg profit / month
-$1,261/mo
Best profit month
Apr $2,737
Revenue Appreciation
3%
Cash on Cash Return
-210.46%
Payback Period Days
0