14560 NE 6th Ave North Miami, Florida

1 bed • 1 bath • 3 guests

Monthly Rent

$25,485

Median of 25 comps selected by Morgan, creator of this analysis.

$5k

$15k

$30k

$45k


Biscayne Park Home with Pool Access Near Beach	$41,675	$29,747	$197	57.8%	1	3	31	2	1	$125	✅	❌	❌	No / No	❌	⭐️ 4.86 (143)	Profile
Charming 1 bedroom in North Miami !	$39,818	$20,667	$154	71%	1	3	29	1	1	$150	❌	❌	❌	Yes / Yes	❌	⭐️ 4.77 (13)	Profile
Suite Life at Chez Mercedes	$36,358	$19,164	$175	56.9%	1	2	50	1	1	$0	❌	❌	❌	No / Yes	❌	⭐️ 5 (2)	—
Cozy private and elegant – made for you	$33,088	$20,971	$156	58.1%	1	4	70	3	1	$40	❌	✅	❌	Yes / Yes	❌	⭐️ 5 (144)	Profile
Suite Life at Chez Mercedes	$33,050	$18,008	$160	56.6%	1	2	42	1	1	$75	❌	❌	❌	No / No	❌	⭐️ 5 (2)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,206/mo

Avg profit / month

-$1,082/mo

Best profit month

Mar $198

Revenue

$25,485

Operating Expenses

$17,989

Operating Income

$7,496

Net Effective Rent

$20,484

Profit (Cash Flow)

-$12,988

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-298.57%

Payback Period Days