2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$15k
$30k
$45k
$42,726 | $22,503 | $279 | 42% | 2 | 4 | 126 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (160) | — | |
$39,260 | $25,479 | $252 | 42.7% | 2 | 5 | 56 | 2 | 2 | $150 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.86 (7) | Profile | |
$38,346 | $27,556 | $262 | 40.1% | 2 | 5 | 23 | 2 | 1 | $125 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (102) | Profile | |
$38,140 | $26,666 | $188 | 55.7% | 2 | 4 | 18 | 2 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2 (11) | — | |
$36,253 | $26,953 | $177 | 56.1% | 2 | 4 | 17 | 3 | 1 | $100 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.61 (36) | Profile |
Seasonality
Break-even
$3,294/mo
Avg profit / month
-$1,787/mo
Best profit month
Mar $287
Revenue Appreciation
3%
Cash on Cash Return
-334.48%
Payback Period Days
0