2 bed • 1 bath • 4 guests
Monthly Rent
Median of your selected comps.
$10k
$30k
$45k
$65k
$64,510 | $49,676 | $384 | 46% | 2 | 7 | 39 | 4 | 3 | $212 | ❌ | ✅ | ❌ | No / No | ❌ | ⭐️ 4.93 (168) | Profile | |
$56,262 | $31,646 | $220 | 69.9% | 2 | 5 | 35 | 3 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (108) | Profile | |
$52,993 | $39,294 | $295 | 49.3% | 2 | 4 | 43 | 2 | 1 | $95 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (411) | Profile | |
$51,703 | $24,354 | $359 | 39.5% | 2 | 8 | 24 | 4 | 2 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (2) | Profile | |
$49,657 | $37,041 | $418 | 32.5% | 2 | 4 | 24 | 3 | 1 | $135 | ❌ | ✅ | ✅ | No / No | ❌ | ⭐️ 4.93 (107) | Profile |
Seasonality
Break-even
$4,682/mo
Avg profit / month
-$1,311/mo
Best profit month
Feb $3,767
Revenue Appreciation
3%
Cash on Cash Return
-232.38%
Payback Period Days
0