2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$10k
$45k
$85k
$125k
$122,964 | $91,050 | $503 | 67% | 2 | 6 | 19 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (125) | Profile | |
$110,136 | $56,053 | $401 | 75.2% | 2 | 6 | 21 | 5 | 2 | $165 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.91 (53) | Profile | |
$106,666 | $71,108 | $727 | 40.2% | 2 | 6 | 24 | 4 | 3 | $195 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (120) | Profile | |
$85,976 | $64,146 | $387 | 60.9% | 2 | 6 | 44 | 4 | 3 | $225 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (123) | Profile | |
$83,990 | $64,160 | $399 | 57.7% | 2 | 6 | 17 | 3 | 3 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (416) | Profile |
Seasonality
Break-even
$4,817/mo
Avg profit / month
-$1,087/mo
Best profit month
Jan $3,026
Revenue Appreciation
3%
Cash on Cash Return
-187.15%
Payback Period Days
0