2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$20k
$40k
$65k
$61,624 | $34,330 | $481 | 35.1% | 2 | 7 | 5 | 5 | 3 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.86 (22) | Profile | |
$48,748 | $2,620 | $363 | 36.8% | 2 | 4 | 35 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (2) | Profile | |
$46,940 | $36,671 | $371 | 34.6% | 2 | 6 | 60 | 4 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$41,722 | $33,934 | $355 | 32.2% | 2 | 6 | 25 | 3 | 4 | $180 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (47) | Profile | |
$41,195 | $31,176 | $324 | 34.8% | 2 | 6 | 60 | 3 | 3 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.4 (12) | — |
Seasonality
Break-even
$4,768/mo
Avg profit / month
-$2,096/mo
Best profit month
Feb $1,930
Revenue Appreciation
3%
Cash on Cash Return
-358.36%
Payback Period Days
0