2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$15k
$35k
$50k
$50,272 | $42,677 | $557 | 24.7% | 2 | 4 | 34 | 2 | 2 | $200 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (104) | Profile | |
$43,024 | $22,503 | $279 | 42.3% | 2 | 4 | 126 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (160) | — | |
$39,483 | $25,479 | $252 | 42.9% | 2 | 5 | 56 | 2 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (7) | Profile | |
$38,557 | $27,556 | $262 | 40.3% | 2 | 5 | 23 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (102) | Profile | |
$38,289 | $26,666 | $188 | 55.9% | 2 | 4 | 18 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (11) | — |
Seasonality
Break-even
$3,022/mo
Avg profit / month
-$1,504/mo
Best profit month
Mar $586
Revenue Appreciation
3%
Cash on Cash Return
-269.19%
Payback Period Days
0