1 bed • 2 bath • 2 guests
Monthly Rent
Median of your selected comps.
$5k
$30k
$60k
$90k
$87,321 | $34,340 | $349 | 68.5% | 2 | 5 | 19 | 2 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.78 (9) | Profile | |
$85,396 | $36,679 | $378 | 62% | 2 | 5 | 12 | 2 | 2 | $165 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.93 (71) | Profile | |
$79,825 | $31,151 | $270 | 81% | 2 | 4 | 60 | 2 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (14) | Profile | |
$56,501 | $36,834 | $245 | 63.2% | 2 | 6 | 31 | 3 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (67) | Profile | |
$56,175 | $30,522 | $281 | 54.8% | 2 | 5 | 74 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (7) | — |
Seasonality
Break-even
$3,699/mo
Avg profit / month
-$256/mo
Best profit month
Mar $2,318
Revenue Appreciation
3%
Cash on Cash Return
-40.73%
Payback Period Days
0