2 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 selected comps
$5k
$25k
$50k
$70k
$71,201 | $47,075 | $366 | 53.4% | 2 | 8 | 52 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (70) | — | |
$70,442 | $39,220 | $320 | 60.3% | 2 | 6 | 32 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (52) | Profile | |
$67,947 | $46,039 | $355 | 52.4% | 2 | 8 | 71 | 4 | 2 | $65 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.46 (26) | Profile | |
$66,641 | $31,051 | $269 | 67.9% | 2 | 6 | 42 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (16) | Profile | |
$64,078 | $46,278 | $354 | 49.6% | 2 | 6 | 52 | 3 | 2 | $65 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile |
Seasonality
Break-even
$6,233/mo
Avg profit / month
-$1,583/mo
Best profit month
Jul $5,800
Revenue Appreciation
3%
Cash on Cash Return
-2,309.41%
Payback Period Days
0