13362 SW 28th St Miami, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$4,316
Zestimate
$85,079
Annual Revenue
Median of 20 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $515
- Occupancy
- 45%
$15k
$75k
$130k
$190k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$1,485
Profit
Revenue
$85,079
Operating Expenses
$31,993
Operating Income
$53,085
Net Effective Rent
$51,600
Profit (Cash Flow)
$1,485
$14,676
Cash Investment
Renos & Furnishing
$14,576
Setup Costs
$100
Total
$14,676
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
10.11%
Payback Period Days
3607
Property Overview
Loading...