2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$40k
$75k
$110k
$110,103 | $45,219 | $599 | 50.4% | 2 | 5 | 100 | 3 | 2 | $350 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.67 (6) | Profile | |
$63,979 | $40,154 | $364 | 48.1% | 2 | 8 | 17 | 5 | 3 | $357 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (13) | Profile | |
$63,212 | $49,676 | $384 | 45.1% | 2 | 7 | 39 | 4 | 3 | $212 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.93 (168) | Profile | |
$54,605 | $42,337 | $500 | 29.9% | 2 | 6 | 43 | 2 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile | |
$47,533 | $36,687 | $366 | 35.5% | 2 | 5 | 63 | 3 | 3 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (42) | Profile |
Seasonality
Break-even
$4,623/mo
Avg profit / month
-$1,292/mo
Best profit month
Feb $3,727
Revenue Appreciation
3%
Cash on Cash Return
-228.86%
Payback Period Days
0