2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$30k
$60k
$95k
$93,309 | $26,440 | $515 | 49.7% | 2 | 4 | 71 | 2 | 2 | $295 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (408) | Profile | |
$84,258 | $46,323 | $481 | 48% | 2 | 4 | 73 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (12) | — | |
$81,518 | $58,482 | $483 | 46.2% | 2 | 4 | 67 | 2 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (19) | Profile | |
$73,175 | $47,632 | $470 | 42.6% | 2 | 4 | 63 | 0 | 2 | $0 | ❌ | ✅ | ❌ | Yes / No | ❌ | ⭐️ 4 (29) | — | |
$65,872 | $42,670 | $363 | 49.7% | 2 | 4 | 29 | 2 | 2 | $185 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (72) | Profile |
Seasonality
Break-even
$3,647/mo
Avg profit / month
-$427/mo
Best profit month
Apr $2,771
Revenue Appreciation
3%
Cash on Cash Return
-63.4%
Payback Period Days
0