1611 SW 2nd Ave Miami, Florida
2 bed • 2 bath • 6 guests
Monthly Rent
$80,208
Annual Revenue
Median of 25 comps selected by Nastya, creator of this analysis.
- Avg Daily Rate
- $420
- Occupancy
- 52%
$5k
$1k
$3k
$4k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$10,496
Profit
Revenue
$80,208
Operating Expenses
$30,704
Operating Income
$49,504
Net Effective Rent
$60,000
Profit (Cash Flow)
-$10,496
$52,900
Cash Investment
Renos & Furnishing
$52,800
Setup Costs
$100
Total
$52,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-19.84%
Payback Period Days
0