2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$50k
$90k
$140k
$138,581 | $63,914 | $541 | 70.1% | 3 | 7 | 68 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$102,841 | $56,367 | $440 | 64% | 3 | 6 | 43 | 4 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (118) | Profile | |
$100,010 | $49,236 | $650 | 42.2% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$90,751 | $64,391 | $423 | 58.7% | 3 | 10 | 33 | 6 | 2 | $200 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (75) | Profile | |
$83,310 | $57,498 | $388 | 58.8% | 3 | 12 | 34 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.25 (8) | — |
Seasonality
Break-even
$4,907/mo
Avg profit / month
-$155/mo
Best profit month
Mar $3,231
Revenue Appreciation
3%
Cash on Cash Return
-2.31%
Payback Period Days
0