2 bed • 2 bath • 6 guests
Monthly Rent
Median of 21 comps selected by Morgan, creator of this analysis.
$5k
$25k
$50k
$75k
$71,733 | $34,969 | $263 | 74.8% | 2 | 3 | 15 | 2 | 2 | $300 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (5) | Profile | |
$61,940 | $26,916 | $220 | 77.2% | 2 | 6 | 10 | 4 | 2 | $135 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (72) | Profile | |
$60,865 | $31,169 | $393 | 42.5% | 2 | 6 | 17 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (35) | Profile | |
$56,079 | $41,149 | $326 | 47.1% | 2 | 4 | 13 | 2 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.45 (19) | — | |
$54,771 | $41,082 | $344 | 43.6% | 2 | 4 | 13 | 2 | 2 | $134 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.94 (67) | Profile |
Seasonality
Break-even
$3,856/mo
Avg profit / month
-$1,023/mo
Best profit month
Jun $402
Revenue Appreciation
3%
Cash on Cash Return
-173.1%
Payback Period Days
0