2 bed • 1 bath • 6 guests
Monthly Rent
Median of 25 comps selected by Morgan, creator of this analysis.
$5k
$40k
$75k
$110k
$109,627 | $50,977 | $648 | 46.3% | 2 | 6 | 22 | 4 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (18) | — | |
$105,789 | $76,007 | $423 | 68.6% | 2 | 6 | 21 | 3 | 2 | $130 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.83 (236) | Profile | |
$101,095 | $76,515 | $554 | 50% | 2 | 6 | 25 | 3 | 1 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (52) | Profile | |
$83,558 | $54,056 | $369 | 62% | 2 | 4 | 49 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.99 (95) | Profile | |
$74,906 | $48,474 | $382 | 53.7% | 2 | 4 | 53 | 2 | 1 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (149) | Profile |
Seasonality
Break-even
$4,711/mo
Avg profit / month
$272/mo
Best profit month
Jul $4,287
Revenue Appreciation
3%
Cash on Cash Return
80.95%
Payback Period Days
0