2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$15k
$40k
$70k
$100k
$97,090 | $64,391 | $423 | 62.8% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$94,628 | $34,340 | $349 | 74.3% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$93,413 | $36,679 | $378 | 67.8% | 2 | 5 | 12 | 2 | 2 | $165 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (71) | Profile | |
$89,121 | $57,498 | $388 | 62.9% | 3 | 12 | 34 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — | |
$78,624 | $34,162 | $305 | 70.6% | 3 | 7 | 44 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — |
Seasonality
Break-even
$5,914/mo
Avg profit / month
-$492/mo
Best profit month
Mar $3,371
Revenue Appreciation
3%
Cash on Cash Return
-60.88%
Payback Period Days
0