2 bed • 2 bath • 4 guests
Monthly Rent
Median of your selected comps.
$20k
$55k
$90k
$125k
$123,531 | $65,874 | $590 | 57.4% | 3 | 9 | 25 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — | |
$110,867 | $48,130 | $337 | 90% | 3 | 10 | 12 | 9 | 2 | $300 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (15) | Profile | |
$107,623 | $58,178 | $607 | 48.5% | 3 | 10 | 28 | 9 | 2 | $200 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.95 (38) | Profile | |
$95,985 | $34,340 | $349 | 75.3% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$95,359 | $57,978 | $428 | 61% | 3 | 8 | 34 | 4 | 2 | $175 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (152) | Profile |
Seasonality
Break-even
$6,051/mo
Avg profit / month
-$47/mo
Best profit month
Mar $4,232
Revenue Appreciation
3%
Cash on Cash Return
24.58%
Payback Period Days
0