14560 NE 6th Ave North Miami, Florida
2 bed • 2 bath • 6 guests
Monthly Rent
$42,216
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $244
- Occupancy
- 47%
$5k
$30k
$50k
$70k
$71,086 | $34,572 | $325 | 59.9% | 2 | 6 | 20 | 2 | 2 | $150 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.71 (70) | Profile | |
$70,760 | $53,579 | $637 | 30.4% | 2 | 10 | 39 | 4 | 5 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.9 (12) | — | |
$68,993 | $34,930 | $275 | 68.8% | 2 | 6 | 13 | 3 | 1 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.95 (64) | Profile | |
$67,106 | $42,375 | $311 | 59.1% | 2 | 5 | 42 | 2 | 1 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (56) | Profile | |
$67,012 | $35,956 | $321 | 57.2% | 2 | 5 | 14 | 3 | 2 | $0 | ✅ | ✅ | ✅ | Yes / Yes | ✅ | ⭐️ 4.73 (116) | Profile |
Seasonality
Break-even
$4,211/mo
Avg profit / month
-$693/mo
Best profit month
Mar $1,889
-$8,313
Profit
Revenue
$42,216
Operating Expenses
$21,921
Operating Income
$20,295
Net Effective Rent
$28,608
Profit (Cash Flow)
-$8,313
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-125.95%
Payback Period Days
0