1560 NW 15th Street Rd Miami, Florida
1 bed • 1 bath • 3 guests
Monthly Rent
$30,664
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $145
- Occupancy
- 58%
$5k
$15k
$30k
$40k
$40,994 | $24,752 | $164 | 68.4% | 1 | 4 | 38 | 2 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.92 (49) | Profile | |
$40,329 | $21,509 | $151 | 73.1% | 1 | 4 | 24 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.8 (41) | Profile | |
$38,459 | $26,093 | $144 | 73.1% | 1 | 3 | 33 | 1 | 1 | $0 | ❌ | ❌ | ✅ | No / No | ❌ | ⭐️ 4.74 (76) | Profile | |
$34,886 | $18,650 | $140 | 68.1% | 1 | 4 | 14 | 2 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ✅ | ⭐️ 4.69 (29) | Profile | |
$34,040 | $23,580 | $140 | 66.5% | 1 | 4 | 25 | 2 | 1 | $75 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.75 (204) | Profile |
Seasonality
Break-even
$3,376/mo
Avg profit / month
-$820/mo
Best profit month
Mar $594
-$9,842
Profit
Revenue
$30,664
Operating Expenses
$19,206
Operating Income
$11,458
Net Effective Rent
$21,300
Profit (Cash Flow)
-$9,842
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-226.25%
Payback Period Days
0