11451 SW 186th St Miami, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$4,460
Zestimate
$91,732
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $553
- Occupancy
- 45%
$15k
$60k
$110k
$155k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,754
Profit
Revenue
$91,732
Operating Expenses
$26,218
Operating Income
$65,514
Net Effective Rent
$47,760
Profit (Cash Flow)
$17,754
$10,644
Cash Investment
Renos & Furnishing
$10,544
Setup Costs
$100
Total
$10,644
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
166.79%
Payback Period Days
218
Property Overview
Loading...