2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$60k
$120k
$185k
$185,380 | $127,844 | $1,093 | 46.5% | 2 | 6 | 55 | 2 | 3 | $450 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.74 (27) | Profile | |
$178,179 | $128,326 | $1,045 | 46.7% | 2 | 6 | 45 | 2 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$133,151 | $103,702 | $802 | 45.5% | 2 | 4 | 50 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.57 (7) | Profile | |
$69,086 | $34,631 | $649 | 29.2% | 2 | 4 | 104 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (11) | — | |
$67,637 | $37,677 | $318 | 58.2% | 2 | 6 | 91 | 2 | 2 | $185 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.84 (94) | Profile |
Seasonality
Break-even
$4,473/mo
Avg profit / month
-$2,205/mo
Best profit month
Apr $47
Revenue Appreciation
3%
Cash on Cash Return
-410.34%
Payback Period Days
0