2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$75k
$150k
$230k
$228,251 | $154,152 | $971 | 64.4% | 3 | 7 | 21 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$138,581 | $63,914 | $541 | 70.1% | 3 | 7 | 68 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$111,158 | $63,524 | $515 | 59.1% | 3 | 8 | 49 | 4 | 2 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (34) | Profile | |
$91,776 | $43,810 | $351 | 71.6% | 3 | 7 | 70 | 4 | 2 | $190 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (140) | Profile | |
$75,932 | $35,627 | $432 | 48.1% | 3 | 7 | 70 | 3 | 2 | $275 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (75) | Profile |
Seasonality
Break-even
$4,811/mo
Avg profit / month
-$680/mo
Best profit month
Mar $2,264
Revenue Appreciation
3%
Cash on Cash Return
-102.68%
Payback Period Days
0