1 bed • 1 bath • 1 guests
Monthly Rent
Median of 25 comps selected by Evelyn, creator of this analysis.
$5k
$1k
$3k
$4k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
Revenue
$47,154
Operating Expenses
$23,081
Operating Income
$24,073
Net Effective Rent
$36,000
Profit (Cash Flow)
-$11,927
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-274.18%
Payback Period Days
0