2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$80k
$150k
$230k
$229,290 | $191,718 | $1,707 | 36.8% | 2 | 8 | 29 | 4 | 3 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 5 (3) | Profile | |
$155,315 | $133,218 | $1,728 | 24.6% | 2 | 8 | 23 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$152,122 | $71,196 | $705 | 59.2% | 2 | 6 | 12 | 3 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$102,588 | $61,645 | $874 | 32.2% | 2 | 7 | 15 | 5 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.89 (9) | Profile | |
$99,290 | $71,847 | $548 | 49.6% | 2 | 6 | 48 | 4 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.7 (23) | Profile |
Seasonality
Break-even
$5,257/mo
Avg profit / month
-$928/mo
Best profit month
Feb $5,595
Revenue Appreciation
3%
Cash on Cash Return
-147.35%
Payback Period Days
0