1 bed • 2 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$20k
$35k
$50k
$49,002 | $18,105 | $199 | 67.5% | 1 | 3 | 19 | 1 | 1 | $150 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (40) | Profile | |
$48,477 | $24,121 | $212 | 62.6% | 1 | 3 | 20 | 2 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (139) | Profile | |
$41,267 | $18,517 | $200 | 56.5% | 1 | 2 | 22 | 1 | 1 | $120 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.39 (18) | Profile | |
$41,040 | $28,664 | $172 | 65.5% | 1 | 4 | 10 | 2 | 1 | $85 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (349) | Profile | |
$39,912 | $27,218 | $181 | 60.5% | 1 | 4 | 16 | 2 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.94 (271) | Profile |
Seasonality
Break-even
$4,213/mo
Avg profit / month
-$1,776/mo
Best profit month
Mar $45
Revenue Appreciation
3%
Cash on Cash Return
-454.16%
Payback Period Days
0