2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$0k
$40k
$80k
$120k
$117,869 | $36,625 | $610 | 52.9% | 2 | 4 | 99 | 2 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (127) | Profile | |
$92,966 | $26,440 | $515 | 49.5% | 2 | 4 | 71 | 2 | 2 | $295 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (408) | Profile | |
$92,838 | $54,487 | $378 | 67.3% | 2 | 4 | 89 | 3 | 2 | $220 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (210) | Profile | |
$86,449 | $45,509 | $523 | 45.2% | 2 | 4 | 19 | 2 | 2 | $250 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.92 (12) | Profile | |
$83,958 | $46,323 | $481 | 47.8% | 2 | 4 | 73 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (12) | — |
Seasonality
Break-even
$3,999/mo
Avg profit / month
-$748/mo
Best profit month
Apr $2,480
Revenue Appreciation
3%
Cash on Cash Return
-120.14%
Payback Period Days
0