2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$10k
$60k
$110k
$160k
$161,058 | $88,976 | $659 | 67% | 2 | 6 | 14 | 2 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (20) | Profile | |
$126,683 | $82,814 | $460 | 75.4% | 2 | 6 | 26 | 3 | 1 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (148) | Profile | |
$92,973 | $66,135 | $441 | 57.8% | 2 | 6 | 38 | 3 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (33) | Profile | |
$73,238 | $58,328 | $480 | 41.8% | 2 | 8 | 32 | 5 | 2 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (87) | Profile | |
$71,102 | $51,340 | $360 | 54% | 2 | 6 | 18 | 3 | 1 | $135 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (344) | Profile |
Seasonality
Break-even
$4,390/mo
Avg profit / month
-$561/mo
Best profit month
Mar $2,167
Revenue Appreciation
3%
Cash on Cash Return
-85.71%
Payback Period Days
0