2 bed • 1 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$10k
$40k
$75k
$105k
$105,810 | $76,007 | $423 | 68.6% | 2 | 6 | 21 | 3 | 2 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (236) | Profile | |
$83,576 | $54,056 | $369 | 62% | 2 | 4 | 49 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (95) | Profile | |
$75,321 | $54,906 | $371 | 55.6% | 2 | 5 | 24 | 3 | 2 | $150 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.82 (224) | Profile | |
$61,901 | $30,307 | $294 | 57.8% | 2 | 8 | 36 | 6 | 1 | $0 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.81 (54) | Profile | |
$60,093 | $40,277 | $268 | 61.3% | 2 | 6 | 40 | 4 | 1 | $120 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (155) | Profile |
Seasonality
Break-even
$4,634/mo
Avg profit / month
-$404/mo
Best profit month
Jul $3,004
Revenue Appreciation
3%
Cash on Cash Return
-53.15%
Payback Period Days
0