13066 Hatherton Cir Orlando, Florida
4 bed • 3 bath • 8 guests
Monthly Rent
$48,569
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $271
- Occupancy
- 49%
$5k
$35k
$65k
$100k
$97,096 | $46,512 | $365 | 72.8% | 4 | 8 | 23 | 6 | 3 | $150 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.81 (16) | Profile | |
$84,391 | $40,531 | $325 | 71.1% | 4 | 8 | 26 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.9 (82) | — | |
$83,783 | $36,859 | $418 | 54.9% | 4 | 10 | 59 | 7 | 3 | $250 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (142) | Profile | |
$79,818 | $57,555 | $575 | 38.1% | 4 | 16 | 26 | 15 | 3 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.95 (40) | Profile | |
$75,536 | $56,349 | $709 | 29.2% | 4 | 13 | 32 | 7 | 3 | $180 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.89 (63) | Profile |
Seasonality
Break-even
$5,451/mo
Avg profit / month
-$1,404/mo
Best profit month
Jul $676
-$16,845
Profit
Revenue
$48,569
Operating Expenses
$23,414
Operating Income
$25,155
Net Effective Rent
$42,000
Profit (Cash Flow)
-$16,845
$10,850
Cash Investment
Renos & Furnishing
$10,750
Setup Costs
$100
Total
$10,850
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-155.25%
Payback Period Days
0