2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$15k
$70k
$120k
$180k
$176,818 | $110,304 | $613 | 79.1% | 2 | 4 | 69 | 2 | 2 | $90 | ❌ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (161) | Profile | |
$100,181 | $52,527 | $326 | 84.2% | 2 | 4 | 38 | 3 | 2 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.92 (104) | Profile | |
$86,792 | $56,393 | $313 | 75.9% | 2 | 4 | 29 | 3 | 2 | $175 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.84 (180) | Profile | |
$85,091 | $46,949 | $287 | 81.3% | 2 | 4 | 48 | 2 | 1 | $99 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (247) | Profile | |
$82,851 | $47,418 | $373 | 60.9% | 2 | 4 | 45 | 2 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.72 (58) | Profile |
Seasonality
Break-even
$4,737/mo
Avg profit / month
-$69/mo
Best profit month
Mar $3,842
Revenue Appreciation
3%
Cash on Cash Return
13.71%
Payback Period Days
0