10 SW South River Dr Miami, Florida
1 bed • 1 bath • 2 guests
Monthly Rent
$28,701
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $201
- Occupancy
- 39%
$5k
$25k
$50k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$17,644
Profit
Revenue
$28,701
Operating Expenses
$18,745
Operating Income
$9,956
Net Effective Rent
$27,600
Profit (Cash Flow)
-$17,644
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-405.6%
Payback Period Days
0