2 bed • 2 bath • 4 guests
Monthly Rent
Median of 25 selected comps
$0k
$10k
$20k
$25k
$25,926 | $11,151 | $205 | 34.6% | 3 | 7 | 17 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (13) | Profile | |
$25,673 | $19,655 | $170 | 41.3% | 2 | 6 | 37 | 3 | 2 | $70 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.82 (165) | Profile | |
$25,480 | $15,427 | $154 | 45.3% | 3 | 7 | 26 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.3 (32) | — | |
$23,926 | $15,553 | $146 | 44.9% | 3 | 8 | 25 | 4 | 2 | $125 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.67 (79) | Profile | |
$23,772 | $13,797 | $172 | 37.9% | 2 | 5 | 16 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | Profile |
Seasonality
Break-even
$3,978/mo
Avg profit / month
-$2,541/mo
Best profit month
Mar -$1,985
Revenue Appreciation
3%
Cash on Cash Return
-461.11%
Payback Period Days
0