2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$15k
$50k
$85k
$125k
$122,193 | $65,874 | $590 | 56.8% | 3 | 9 | 25 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$110,704 | $49,236 | $650 | 46.7% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$106,326 | $58,178 | $607 | 48% | 3 | 10 | 28 | 9 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$94,926 | $34,340 | $349 | 74.5% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$93,740 | $36,679 | $378 | 68% | 2 | 5 | 12 | 2 | 2 | $165 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (71) | Profile |
Seasonality
Break-even
$5,936/mo
Avg profit / month
-$421/mo
Best profit month
Mar $3,510
Revenue Appreciation
3%
Cash on Cash Return
-47.13%
Payback Period Days
0