2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$35k
$65k
$95k
$95,596 | $79,303 | $567 | 46.2% | 2 | 6 | 30 | 2 | 2 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (0) | — | |
$81,105 | $62,342 | $355 | 62.5% | 2 | 6 | 14 | 2 | 2 | $130 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.88 (560) | Profile | |
$78,290 | $61,047 | $387 | 55.4% | 2 | 6 | 13 | 4 | 2 | $130 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (415) | Profile | |
$75,320 | $56,889 | $379 | 54.5% | 2 | 6 | 13 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4.91 (119) | Profile | |
$65,172 | $51,362 | $371 | 48.1% | 2 | 6 | 11 | 3 | 2 | $110 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (406) | Profile |
Seasonality
Break-even
$4,668/mo
Avg profit / month
-$292/mo
Best profit month
Jan $4,533
Revenue Appreciation
3%
Cash on Cash Return
-30.89%
Payback Period Days
0