1413 Funston St Hollywood, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$5,142
Zestimate
$130,032
Annual Revenue
Median of 3 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $684
- Occupancy
- 52%
$10k
$80k
$145k
$220k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$25,770
Profit
Revenue
$130,032
Operating Expenses
$42,558
Operating Income
$87,474
Net Effective Rent
$61,704
Profit (Cash Flow)
$25,770
$11,620
Cash Investment
Renos & Furnishing
$11,520
Setup Costs
$100
Total
$11,620
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
221.77%
Payback Period Days
164
Property Overview
Loading...