2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$10k
$45k
$80k
$120k
$119,752 | $70,257 | $621 | 52.8% | 2 | 8 | 50 | 5 | 3 | $631 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (7) | Profile | |
$89,538 | $67,141 | $1,578 | 15.5% | 2 | 8 | 53 | 3 | 3 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 0 (0) | Profile | |
$71,556 | $58,700 | $625 | 31.4% | 2 | 6 | 43 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (17) | — | |
$67,260 | $36,205 | $358 | 51.4% | 2 | 8 | 58 | 3 | 2 | $0 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$61,618 | $52,286 | $573 | 29.4% | 2 | 6 | 44 | 3 | 2 | $256 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.91 (96) | Profile |
Seasonality
Break-even
$5,420/mo
Avg profit / month
-$2,102/mo
Best profit month
Feb $2,896
Revenue Appreciation
3%
Cash on Cash Return
-369.74%
Payback Period Days
0