100 Av. San Patricio Guaynabo, Guaynabo
1 bed ā¢ 2 bath ā¢ 3 guests
Purchase Price
$18,644
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $93
- Occupancy
- 55%
$5k
$10k
$20k
$30k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$19,059
Profit
Revenue
$18,644
Operating Expenses
$15,037
Operating Income
$3,607
Mortgage & Taxes
$22,666
Profit (Cash Flow)
-$19,059
$101,126
Cash Investment
Down Payment
$85,000
Renos & Furnishing
$3,376
Closing Costs
$12,750
Total
$101,126
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.84%
Cap Rate
0.84%