1 bed • 2 bath • 2 guests
Monthly Rent
Median of your selected comps.
$0k
$15k
$30k
$45k
$42,316 | $18,774 | $426 | 27.2% | 1 | 4 | 87 | 1 | 1 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$38,580 | $28,633 | $204 | 51.7% | 1 | 2 | 37 | 1 | 1 | $100 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (106) | Profile | |
$31,782 | $13,568 | $158 | 55.1% | 1 | 2 | 55 | 3 | 2 | $300 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.91 (23) | Profile | |
$30,354 | $21,163 | $203 | 40.9% | 1 | 2 | 47 | 2 | 2 | $165 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (19) | Profile | |
$29,917 | $20,375 | $329 | 24.9% | 1 | 2 | 21 | 0 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4 (1) | — |
Seasonality
Break-even
$3,726/mo
Avg profit / month
-$2,083/mo
Best profit month
Apr -$411
Revenue Appreciation
3%
Cash on Cash Return
-542.3%
Payback Period Days
0