1019 NE 87th St Miami, Florida
5 bed • 4 bath • 10 guests
Purchase Price
Est. $NaN/mo
$280,361
Annual Revenue
Median of 25 comps selected by Arshin, creator of this analysis.
- Avg Daily Rate
- $1,402
- Occupancy
- 55%
$20k
$270k
$520k
$790k
$790,403 | $448,326 | $3,473 | 62.3% | 5 | 10 | 64 | 5 | 5 | $850 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (74) | Profile | |
$732,754 | $483,629 | $3,156 | 63.6% | 5 | 9 | 33 | 5 | 6 | $850 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (87) | Profile | |
$574,778 | $330,742 | $2,620 | 60.1% | 5 | 10 | 69 | 5 | 5 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (45) | — | |
$551,819 | $374,018 | $2,360 | 64% | 5 | 9 | 38 | 5 | 6 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (80) | — | |
$543,113 | $317,604 | $2,508 | 59.3% | 5 | 12 | 28 | 7 | 5 | $500 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.86 (72) | Profile |
Seasonality
Break-even
$19,333/mo
Avg profit / month
$3,024/mo
Best profit month
Mar $15,262
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
8.44%
Cap Rate
8.7%