2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$40k
$70k
$110k
$106,660 | $51,382 | $524 | 55.7% | 2 | 4 | 13 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (26) | — | |
$98,666 | $61,707 | $420 | 64.3% | 2 | 4 | 20 | 2 | 2 | $275 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (68) | Profile | |
$93,254 | $59,978 | $368 | 69.5% | 2 | 4 | 14 | 3 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.86 (29) | Profile | |
$89,165 | $43,363 | $346 | 70.6% | 2 | 4 | 45 | 3 | 1 | $171 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (45) | Profile | |
$84,082 | $15,627 | $541 | 42.6% | 2 | 6 | 30 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (5) | — |
Seasonality
Break-even
$5,331/mo
Avg profit / month
$124/mo
Best profit month
Mar $4,999
Revenue Appreciation
3%
Cash on Cash Return
55.25%
Payback Period Days
0