125 E Pine St Orlando, Florida
1 bed • 1 bath • 1 guests
Monthly Rent
$30,351
Annual Revenue
Median of 25 comps selected by Sonya, creator of this analysis.
- Avg Daily Rate
- $146
- Occupancy
- 57%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$12,181
Profit
Revenue
$30,351
Operating Expenses
$19,132
Operating Income
$11,219
Net Effective Rent
$23,400
Profit (Cash Flow)
-$12,181
$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
-280.03%
Payback Period Days
0