2 bed • 3 bath • 4 guests
Monthly Rent
Median of your selected comps.
$5k
$20k
$40k
$55k
$55,092 | $31,646 | $220 | 68.5% | 2 | 5 | 35 | 3 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (108) | Profile | |
$42,917 | $31,956 | $269 | 43.7% | 2 | 6 | 52 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (161) | — | |
$40,105 | $24,003 | $286 | 38.4% | 2 | 4 | 48 | 2 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (8) | — | |
$38,853 | $20,273 | $229 | 46.6% | 2 | 5 | 82 | 3 | 2 | $125 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.83 (54) | Profile | |
$34,811 | $26,396 | $218 | 43.7% | 2 | 5 | 52 | 4 | 2 | $190 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.94 (197) | Profile |
Seasonality
Break-even
$4,521/mo
Avg profit / month
-$2,475/mo
Best profit month
Feb $608
Revenue Appreciation
3%
Cash on Cash Return
-429.04%
Payback Period Days
0