20032 SW 128th Ct Miami, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$4,888
Zestimate
$87,506
Annual Revenue
Median of 20 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $518
- Occupancy
- 46%
$15k
$55k
$95k
$135k
Sign up to see the data on 39 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,786
Profit
Revenue
$87,506
Operating Expenses
$12,000
Operating Income
$75,506
Net Effective Rent
$54,720
Profit (Cash Flow)
$20,786
$18,148
Cash Investment
Renos & Furnishing
$18,048
Setup Costs
$100
Total
$18,148
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
114.53%
Payback Period Days
318
Property Overview
Loading...