2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$35k
$70k
$105k
$102,012 | $49,236 | $650 | 43% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$91,986 | $64,391 | $423 | 59.5% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$88,688 | $34,340 | $349 | 69.6% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$86,895 | $36,679 | $378 | 63% | 2 | 5 | 12 | 2 | 2 | $165 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (71) | Profile | |
$84,442 | $57,498 | $388 | 59.6% | 3 | 12 | 34 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — |
Seasonality
Break-even
$5,560/mo
Avg profit / month
-$795/mo
Best profit month
Mar $2,600
Revenue Appreciation
3%
Cash on Cash Return
-120.46%
Payback Period Days
0