13224 SW 10th Terrace Miami, Florida
4 bed • 2.5 bath • 12 guests
Monthly Rent
$83,658
Annual Revenue
Median of 17 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $490
- Occupancy
- 47%
$15k
$85k
$155k
$230k
$227,550 | $168,652 | $981 | 63.6% | 4 | 16 | 34 | 9 | 4 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (103) | Profile | |
$146,293 | $109,301 | $835 | 48% | 4 | 12 | 25 | 6 | 3 | $380 | ✅ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.99 (114) | Profile | |
$145,605 | $106,671 | $617 | 64.7% | 4 | 10 | 26 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (3) | — | |
$137,716 | $133,342 | $657 | 57.4% | 4 | 12 | 22 | 6 | 3 | $399 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$137,035 | $103,065 | $794 | 47.3% | 4 | 13 | 23 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (4) | — |
Seasonality
Break-even
$6,057/mo
Avg profit / month
$825/mo
Best profit month
Mar $4,267
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
116.44%
Payback Period Days
0