2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$35k
$65k
$100k
$100,023 | $49,236 | $650 | 42.2% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$90,760 | $64,391 | $423 | 58.7% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$83,317 | $57,498 | $388 | 58.8% | 3 | 12 | 34 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — | |
$71,228 | $43,151 | $379 | 51.5% | 3 | 6 | 81 | 4 | 2 | $130 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (71) | Profile | |
$67,320 | $30,361 | $436 | 42.3% | 2 | 8 | 13 | 2 | 2 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 2.5 (0) | — |
Seasonality
Break-even
$4,861/mo
Avg profit / month
-$730/mo
Best profit month
Mar $2,214
Revenue Appreciation
3%
Cash on Cash Return
-111.82%
Payback Period Days
0