1455 NW 35th St 1 Miami, Florida
1 bed • 1 bath • 1 guests
Monthly Rent
$28,546
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $150
- Occupancy
- 52%
$0k
$15k
$25k
$40k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$20,162
Profit
Revenue
$28,546
Operating Expenses
$18,708
Operating Income
$9,838
Net Effective Rent
$30,000
Profit (Cash Flow)
-$20,162
$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
-463.5%
Payback Period Days
0