2 bed • 2 bath • 6 guests
Monthly Rent
Median of 16 comps selected by Morgan, creator of this analysis.
$5k
$35k
$65k
$95k
$95,269 | $65,405 | $332 | 78.6% | 2 | 5 | 28 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (29) | — | |
$91,537 | $38,042 | $346 | 72.5% | 2 | 6 | 27 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (83) | Profile | |
$89,752 | $23,453 | $361 | 68% | 2 | 12 | 29 | 6 | 2 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (231) | Profile | |
$83,709 | $51,368 | $281 | 81.6% | 2 | 6 | 48 | 3 | 2 | $110 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (270) | Profile | |
$83,169 | $54,806 | $311 | 73.2% | 2 | 4 | 26 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (40) | — |
Seasonality
Break-even
$5,782/mo
Avg profit / month
$264/mo
Best profit month
Jul $2,844
Revenue Appreciation
3%
Cash on Cash Return
82.25%
Payback Period Days
0