2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$55k
$105k
$155k
$155,240 | $133,218 | $1,728 | 24.6% | 2 | 8 | 23 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$152,068 | $71,196 | $705 | 59.1% | 2 | 6 | 12 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$99,261 | $71,847 | $548 | 49.6% | 2 | 6 | 48 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (23) | Profile | |
$80,308 | $45,385 | $474 | 46.4% | 2 | 6 | 31 | 4 | 2 | $275 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.97 (75) | Profile | |
$75,297 | $26,849 | $543 | 38% | 2 | 6 | 99 | 3 | 2 | $199 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (80) | Profile |
Seasonality
Break-even
$5,449/mo
Avg profit / month
-$1,155/mo
Best profit month
Feb $5,316
Revenue Appreciation
3%
Cash on Cash Return
-182.37%
Payback Period Days
0