1 bed • 2 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$30k
$60k
$90k
$86,837 | $34,340 | $349 | 68.2% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$84,865 | $36,679 | $378 | 61.6% | 2 | 5 | 12 | 2 | 2 | $165 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (71) | Profile | |
$55,834 | $30,522 | $281 | 54.5% | 2 | 5 | 74 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$51,020 | $33,321 | $646 | 21.6% | 2 | 6 | 25 | 3 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (21) | Profile | |
$48,212 | $18,105 | $199 | 66.4% | 1 | 3 | 19 | 1 | 1 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (40) | Profile |
Seasonality
Break-even
$3,943/mo
Avg profit / month
-$525/mo
Best profit month
Mar $2,030
Revenue Appreciation
3%
Cash on Cash Return
-112.69%
Payback Period Days
0