2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$30k
$55k
$85k
$85,039 | $64,427 | $636 | 36.6% | 2 | 4 | 51 | 2 | 2 | $335 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.77 (47) | Profile | |
$71,789 | $45,026 | $476 | 41.3% | 2 | 4 | 47 | 0 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 0 (26) | — | |
$68,637 | $48,827 | $393 | 47.8% | 2 | 4 | 58 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (8) | — | |
$54,007 | $25,572 | $284 | 52.1% | 2 | 4 | 32 | 2 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (104) | Profile | |
$52,677 | $25,558 | $375 | 38.5% | 2 | 4 | 61 | 2 | 2 | $255 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (53) | Profile |
Seasonality
Break-even
$3,604/mo
Avg profit / month
-$1,311/mo
Best profit month
Apr $967
Revenue Appreciation
3%
Cash on Cash Return
-229.28%
Payback Period Days
0