2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$10k
$40k
$70k
$105k
$102,515 | $45,960 | $375 | 74.9% | 2 | 6 | 21 | 3 | 2 | $165 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.97 (175) | Profile | |
$84,640 | $71,758 | $759 | 30.5% | 2 | 8 | 16 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (43) | — | |
$78,200 | $60,694 | $393 | 54.6% | 2 | 6 | 20 | 3 | 2 | $130 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (397) | Profile | |
$74,667 | $23,328 | $398 | 51.4% | 2 | 5 | 24 | 4 | 2 | $160 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (403) | Profile | |
$69,392 | $49,521 | $470 | 40.4% | 2 | 7 | 21 | 3 | 2 | $225 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (91) | Profile |
Seasonality
Break-even
$4,562/mo
Avg profit / month
-$640/mo
Best profit month
Jan $3,684
Revenue Appreciation
3%
Cash on Cash Return
-100.32%
Payback Period Days
0