11171 SW 62nd Terrace Miami, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$5,343
Zestimate
$80,371
Annual Revenue
Median of 22 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $479
- Occupancy
- 46%
$10k
$50k
$90k
$135k
Sign up to see the data on 43 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,484
Profit
Revenue
$80,371
Operating Expenses
$30,887
Operating Income
$49,484
Net Effective Rent
$48,000
Profit (Cash Flow)
$1,484
$14,876
Cash Investment
Renos & Furnishing
$14,776
Setup Costs
$100
Total
$14,876
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
9.97%
Payback Period Days
3659
Property Overview
Loading...