2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$60k
$120k
$185k
$185,508 | $127,844 | $1,093 | 46.5% | 2 | 6 | 55 | 2 | 3 | $450 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.74 (27) | Profile | |
$178,296 | $128,326 | $1,045 | 46.7% | 2 | 6 | 45 | 2 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$74,374 | $42,737 | $501 | 40.7% | 2 | 4 | 86 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (0) | — | |
$69,167 | $34,631 | $649 | 29.2% | 2 | 4 | 104 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (11) | — | |
$59,348 | $33,919 | $373 | 43.6% | 2 | 6 | 39 | 2 | 2 | $220 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (105) | Profile |
Seasonality
Break-even
$4,197/mo
Avg profit / month
-$1,827/mo
Best profit month
Apr $528
Revenue Appreciation
3%
Cash on Cash Return
-324.07%
Payback Period Days
0