1536 SW 9th St Miami, Florida

1 bed • 1 bath • 3 guests

Monthly Rent

$37,670

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

$5k

$20k

$40k

$55k


Calle 8 Apartment • Free Parking Sleeps 4	$56,236	$39,579	$224	68.8%	1	4	31	1	1	$0	❌	❌	❌	No / No	❌	⭐️ 4.5 (2)	—
Little Havana \| King Bed \| Near Brickell \| Modern	$48,268	$13,747	$519	25.5%	1	4	7	2	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.33 (9)	Profile
Villa Miami - 1/1 gated home in the HEART of Miami	$42,541	$27,631	$173	67.4%	1	5	43	2	1	$0	❌	❌	❌	No / No	❌	⭐️ 4.84 (58)	Profile
Little Havana Spanish style guest house by calle 8	$41,736	$20,596	$133	86%	1	5	62	1	1	$45	❌	❌	✅	No / No	❌	⭐️ 4.95 (106)	Profile
Casa Havana Historic House - Close to South Beach	$38,509	$28,265	$177	59.7%	1	4	16	1	1	$69	❌	❌	❌	No / No	❌	⭐️ 4.69 (373)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,828/mo

Avg profit / month

-$689/mo

Best profit month

Mar $1,049

Revenue

$37,670

Operating Expenses

$20,852

Operating Income

$16,818

Net Effective Rent

$25,080

Profit (Cash Flow)

-$8,262

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-189.94%

Payback Period Days