2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$20k
$35k
$55k
$51,578 | $39,270 | $288 | 49.1% | 2 | 7 | 41 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — | |
$46,672 | $31,078 | $237 | 53.9% | 2 | 6 | 66 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (27) | Profile | |
$44,950 | $35,383 | $252 | 48.8% | 2 | 10 | 38 | 6 | 2 | $130 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.65 (83) | Profile | |
$43,614 | $31,299 | $423 | 28.3% | 3 | 8 | 46 | 5 | 3 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (9) | Profile | |
$37,860 | $28,712 | $400 | 25.9% | 3 | 8 | 65 | 5 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (27) | Profile |
Seasonality
Break-even
$4,466/mo
Avg profit / month
-$2,652/mo
Best profit month
Mar -$154
Revenue Appreciation
3%
Cash on Cash Return
-479.54%
Payback Period Days
0