2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$10k
$50k
$90k
$135k
$132,484 | $24,452 | $1,322 | 27.5% | 2 | 6 | 37 | 2 | 2 | $300 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$80,252 | $45,385 | $474 | 46.4% | 2 | 6 | 31 | 4 | 2 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (75) | Profile | |
$75,232 | $26,849 | $543 | 38% | 2 | 6 | 99 | 3 | 2 | $199 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (80) | Profile | |
$68,050 | $29,559 | $487 | 38.3% | 2 | 6 | 82 | 5 | 2 | $149 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (97) | Profile | |
$66,439 | $41,049 | $592 | 30.8% | 2 | 6 | 41 | 4 | 2 | $250 | ✅ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.89 (36) | Profile |
Seasonality
Break-even
$5,474/mo
Avg profit / month
-$1,499/mo
Best profit month
Feb $4,490
Revenue Appreciation
3%
Cash on Cash Return
-245.34%
Payback Period Days
0