1 bed • 2 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$40k
$75k
$110k
$109,851 | $35,624 | $402 | 74.9% | 1 | 4 | 39 | 2 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (55) | Profile | |
$105,674 | $41,333 | $417 | 69.4% | 1 | 2 | 24 | 1 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (21) | Profile | |
$98,855 | $37,408 | $376 | 72.1% | 1 | 4 | 41 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2 (3) | — | |
$86,755 | $26,724 | $486 | 48.9% | 1 | 4 | 40 | 1 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$77,991 | $61,664 | $433 | 49.4% | 1 | 3 | 34 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (0) | — |
Seasonality
Break-even
$4,605/mo
Avg profit / month
-$1,137/mo
Best profit month
Jul $1,814
Revenue Appreciation
3%
Cash on Cash Return
-275.52%
Payback Period Days
0