2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$30k
$60k
$95k
$93,215 | $60,301 | $420 | 60.7% | 2 | 4 | 52 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (251) | Profile | |
$88,787 | $42,809 | $490 | 49.7% | 2 | 4 | 20 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (12) | Profile | |
$53,492 | $21,785 | $499 | 29.3% | 2 | 4 | 71 | 2 | 1 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$50,954 | $27,974 | $437 | 31.9% | 2 | 4 | 35 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (56) | Profile | |
$47,421 | $27,229 | $420 | 31% | 2 | 4 | 38 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — |
Seasonality
Break-even
$3,272/mo
Avg profit / month
-$349/mo
Best profit month
Apr $2,554
Revenue Appreciation
3%
Cash on Cash Return
-50.19%
Payback Period Days
0