2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$25k
$50k
$70k
$70,939 | $49,200 | $533 | 36.5% | 3 | 9 | 32 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.35 (9) | — | |
$60,203 | $33,423 | $519 | 31.8% | 3 | 8 | 61 | 3 | 2 | $250 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (39) | Profile | |
$59,053 | $50,902 | $549 | 29.4% | 2 | 11 | 36 | 3 | 3 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (13) | — | |
$56,451 | $46,552 | $339 | 45.6% | 3 | 9 | 37 | 5 | 2 | $225 | ❌ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.97 (108) | Profile | |
$56,322 | $48,457 | $522 | 29.6% | 2 | 11 | 36 | 6 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.66 (32) | Profile |
Seasonality
Break-even
$4,436/mo
Avg profit / month
-$1,047/mo
Best profit month
Feb $4,059
Revenue Appreciation
3%
Cash on Cash Return
-181.58%
Payback Period Days
0