1550 NE Miami Pl Miami, Florida
2 bed • 2 bath • 6 guests
Monthly Rent
$69,989
Annual Revenue
Median of 25 comps selected by Nastya, creator of this analysis.
- Avg Daily Rate
- $406
- Occupancy
- 47%
$5k
$45k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,258
Profit
Revenue
$69,989
Operating Expenses
$28,447
Operating Income
$41,542
Net Effective Rent
$49,800
Profit (Cash Flow)
-$8,258
$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
-125.12%
Payback Period Days
0