11845 SW 190th Terrace Miami, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$3,984
Zestimate
$87,542
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $529
- Occupancy
- 45%
$15k
$60k
$110k
$155k
Sign up to see the data on 49 all comparables
Seasonality
Sign up to view the full seasonality chart
$13,973
Profit
Revenue
$87,542
Operating Expenses
$25,569
Operating Income
$61,973
Net Effective Rent
$48,000
Profit (Cash Flow)
$13,973
$9,068
Cash Investment
Renos & Furnishing
$8,968
Setup Costs
$100
Total
$9,068
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
154.09%
Payback Period Days
236
Property Overview
Loading...