2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$50k
$90k
$140k
$138,467 | $63,914 | $541 | 70.1% | 3 | 7 | 68 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (1) | — | |
$102,764 | $56,367 | $440 | 63.9% | 3 | 6 | 43 | 4 | 2 | $250 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (118) | Profile | |
$99,898 | $49,236 | $650 | 42.1% | 3 | 11 | 25 | 8 | 2 | $200 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.9 (117) | Profile | |
$87,012 | $55,923 | $422 | 56.4% | 3 | 8 | 45 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (37) | Profile | |
$81,268 | $37,195 | $341 | 65.2% | 3 | 6 | 47 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (40) | Profile |
Seasonality
Break-even
$5,148/mo
Avg profit / month
-$853/mo
Best profit month
Mar $2,208
Revenue Appreciation
3%
Cash on Cash Return
-128.7%
Payback Period Days
0