2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$75k
$150k
$230k
$228,350 | $154,152 | $971 | 64.4% | 3 | 7 | 21 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$138,649 | $63,914 | $541 | 70.2% | 3 | 7 | 68 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$118,045 | $70,038 | $578 | 55.9% | 3 | 8 | 55 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (29) | — | |
$111,212 | $63,524 | $515 | 59.2% | 3 | 8 | 49 | 4 | 2 | $350 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (34) | Profile | |
$100,075 | $49,236 | $650 | 42.2% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile |
Seasonality
Break-even
$4,498/mo
Avg profit / month
-$845/mo
Best profit month
Mar $1,758
Revenue Appreciation
3%
Cash on Cash Return
-130.8%
Payback Period Days
0