2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$30k
$60k
$95k
$93,080 | $60,301 | $420 | 60.7% | 2 | 4 | 52 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (251) | Profile | |
$88,583 | $42,809 | $490 | 49.6% | 2 | 4 | 20 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$53,355 | $21,785 | $499 | 29.3% | 2 | 4 | 71 | 2 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$50,840 | $27,974 | $437 | 31.9% | 2 | 4 | 35 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$47,303 | $27,229 | $420 | 30.9% | 2 | 4 | 38 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$3,820/mo
Avg profit / month
-$906/mo
Best profit month
Apr $1,987
Revenue Appreciation
3%
Cash on Cash Return
-151.21%
Payback Period Days
0