11822 SW 108th Terrace Miami, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$5,370
Zestimate
$82,631
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $465
- Occupancy
- 49%
$5k
$60k
$110k
$170k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$14,787
Profit
Revenue
$82,631
Operating Expenses
$31,418
Operating Income
$51,213
Net Effective Rent
$66,000
Profit (Cash Flow)
-$14,787
$20,068
Cash Investment
Renos & Furnishing
$19,968
Setup Costs
$100
Total
$20,068
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-73.68%
Payback Period Days
0
Property Overview
Loading...