2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$65k
$125k
$190k
$191,389 | $60,665 | $1,120 | 46.8% | 2 | 8 | 19 | 2 | 2 | $225 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.67 (3) | Profile | |
$132,646 | $24,452 | $1,322 | 27.5% | 2 | 6 | 37 | 2 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$115,373 | $42,078 | $772 | 41% | 2 | 5 | 115 | 3 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.9 (21) | Profile | |
$90,673 | $44,943 | $562 | 44.2% | 2 | 6 | 77 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (45) | — | |
$87,963 | $40,678 | $775 | 31.1% | 2 | 8 | 166 | 4 | 3 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.45 (6) | — |
Seasonality
Break-even
$5,362/mo
Avg profit / month
-$799/mo
Best profit month
Feb $6,076
Revenue Appreciation
3%
Cash on Cash Return
-122.31%
Payback Period Days
0