2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$15k
$50k
$85k
$120k
$119,985 | $65,874 | $590 | 55.8% | 3 | 9 | 25 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$108,270 | $49,236 | $650 | 45.6% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$104,186 | $58,178 | $607 | 47% | 3 | 10 | 28 | 9 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$95,845 | $64,391 | $423 | 62% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$93,179 | $34,340 | $349 | 73.1% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile |
Seasonality
Break-even
$5,337/mo
Avg profit / month
$77/mo
Best profit month
Mar $3,936
Revenue Appreciation
3%
Cash on Cash Return
42.59%
Payback Period Days
0