2 bed • 2 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$5k
$25k
$45k
$65k
$63,510 | $41,061 | $521 | 33.4% | 2 | 6 | 31 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$63,182 | $35,330 | $412 | 42% | 2 | 4 | 45 | 3 | 2 | $205 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (94) | Profile | |
$62,759 | $42,274 | $466 | 36.9% | 2 | 4 | 52 | 3 | 2 | $205 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (78) | Profile | |
$59,775 | $42,137 | $426 | 38.4% | 2 | 6 | 52 | 3 | 2 | $175 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (75) | Profile | |
$59,523 | $22,784 | $356 | 45.8% | 2 | 4 | 39 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4 (2) | Profile |
Seasonality
Break-even
$7,929/mo
Avg profit / month
-$4,571/mo
Best profit month
Mar -$1,570
Revenue Appreciation
3%
Cash on Cash Return
-825.26%
Payback Period Days
0