1 bed • 1 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$35k
$65k
$95k
$95,097 | $67,974 | $391 | 66.6% | 1 | 4 | 21 | 3 | 1 | $95 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (236) | Profile | |
$79,229 | $53,916 | $345 | 63% | 1 | 4 | 19 | 3 | 1 | $95 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.88 (309) | Profile | |
$60,535 | $48,550 | $294 | 56.3% | 1 | 6 | 26 | 3 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.7 (33) | Profile | |
$49,457 | $39,935 | $328 | 41.4% | 1 | 4 | 26 | 2 | 1 | $0 | ✅ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.3 (48) | — | |
$44,633 | $35,424 | $263 | 46.5% | 1 | 4 | 16 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (88) | Profile |
Seasonality
Break-even
$5,036/mo
Avg profit / month
-$2,075/mo
Best profit month
Jan $1,051
Revenue Appreciation
3%
Cash on Cash Return
-560.94%
Payback Period Days
0