1101 SW 102nd Ct Miami, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$99,441
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $573
- Occupancy
- 48%
$25k
$70k
$120k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,272
Profit
Revenue
$99,441
Operating Expenses
$35,369
Operating Income
$64,072
Net Effective Rent
$52,800
Profit (Cash Flow)
$11,272
$15,220
Cash Investment
Renos & Furnishing
$15,120
Setup Costs
$100
Total
$15,220
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
74.06%
Payback Period Days
492