2 bed • 1 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$10k
$35k
$60k
$85k
$84,675 | $54,967 | $321 | 72.2% | 2 | 6 | 8 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (68) | Profile | |
$80,284 | $58,774 | $303 | 72.6% | 2 | 6 | 26 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (103) | Profile | |
$80,051 | $53,665 | $328 | 66.8% | 2 | 6 | 9 | 3 | 2 | $159 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (151) | Profile | |
$75,936 | $42,211 | $320 | 65.1% | 2 | 7 | 8 | 4 | 1 | $215 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (40) | Profile | |
$75,783 | $54,906 | $371 | 56% | 2 | 5 | 24 | 3 | 2 | $150 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.82 (224) | Profile |
Seasonality
Break-even
$4,718/mo
Avg profit / month
$83/mo
Best profit month
Jul $3,951
Revenue Appreciation
3%
Cash on Cash Return
43.61%
Payback Period Days
0