1 bed • 2 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$20k
$30k
$45k
$46,128 | $26,302 | $281 | 44.9% | 1 | 5 | 60 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — | |
$45,772 | $25,943 | $280 | 44.7% | 1 | 5 | 61 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (1) | — | |
$44,256 | $25,484 | $266 | 45.5% | 1 | 5 | 60 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (1) | — | |
$38,452 | $27,271 | $291 | 36.2% | 1 | 3 | 45 | 1 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.15 (7) | — | |
$30,376 | $23,857 | $254 | 32.7% | 1 | 2 | 30 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (2) | — |
Seasonality
Break-even
$2,222/mo
Avg profit / month
-$597/mo
Best profit month
Mar $1,468
Revenue Appreciation
3%
Cash on Cash Return
-146.23%
Payback Period Days
0