1773 SW 28th Way Fort Lauderdale, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$4,516
Zestimate
$90,845
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $462
- Occupancy
- 54%
$5k
$55k
$105k
$160k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$496
Profit
Revenue
$90,845
Operating Expenses
$33,349
Operating Income
$57,496
Net Effective Rent
$57,000
Profit (Cash Flow)
$496
$11,540
Cash Investment
Renos & Furnishing
$11,440
Setup Costs
$100
Total
$11,540
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.3%
Payback Period Days
8484
Property Overview
Loading...