147 NW 59th St Miami, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$65,719
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $393
- Occupancy
- 46%
$10k
$55k
$105k
$155k
$154,727 | $119,752 | $995 | 42.6% | 3 | 7 | 17 | 6 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (48) | Profile | |
$139,073 | $108,061 | $995 | 38.3% | 3 | 6 | 10 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (45) | Profile | |
$124,245 | $86,699 | $697 | 48.9% | 3 | 10 | 55 | 5 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (145) | Profile | |
$101,548 | $72,524 | $591 | 47.1% | 3 | 7 | 27 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (4) | — | |
$91,830 | $61,334 | $442 | 56.9% | 3 | 10 | 7 | 5 | 2 | $0 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.85 (20) | Profile |
Seasonality
Break-even
$4,807/mo
Avg profit / month
$670/mo
Best profit month
Mar $3,740
$8,035
Profit
Revenue
$65,719
Operating Expenses
$27,444
Operating Income
$38,275
Net Effective Rent
$30,240
Profit (Cash Flow)
$8,035
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
93.43%
Payback Period Days
390