121 S Compass Wy Dania Beach, Florida
1 bed • 1 bath • 1 guests
Monthly Rent
$24,561
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $124
- Occupancy
- 54%
$5k
$15k
$30k
$40k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$23,211
Profit
Revenue
$24,561
Operating Expenses
$17,772
Operating Income
$6,789
Net Effective Rent
$30,000
Profit (Cash Flow)
-$23,211
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-533.58%
Payback Period Days
0