2 bed • 2 bath • 4 guests
Monthly Rent
Median of 25 selected comps
$5k
$35k
$65k
$100k
$99,343 | $72,800 | $376 | 72.5% | 2 | 4 | 38 | 2 | 1 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (131) | Profile | |
$91,808 | $66,876 | $430 | 58.5% | 2 | 4 | 20 | 2 | 1 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (24) | — | |
$66,856 | $38,215 | $271 | 67.6% | 2 | 4 | 32 | 5 | 1 | $95 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (454) | Profile | |
$66,619 | $52,043 | $325 | 56.2% | 2 | 6 | 20 | 4 | 1 | $99 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (207) | Profile | |
$57,876 | $43,106 | $298 | 53.2% | 2 | 5 | 32 | 3 | 1 | $150 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (462) | Profile |
Seasonality
Break-even
$4,127/mo
Avg profit / month
-$991/mo
Best profit month
Mar $3,415
Revenue Appreciation
3%
Cash on Cash Return
-165.65%
Payback Period Days
0