20172 SW 128th Ct Miami, Florida
5 bed • 3.5 bath • 15 guests
Monthly Rent
$5,451
Zestimate
$108,485
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $744
- Occupancy
- 40%
$15k
$70k
$120k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$5,579
Profit
Revenue
$108,485
Operating Expenses
$37,494
Operating Income
$70,991
Net Effective Rent
$65,412
Profit (Cash Flow)
$5,579
$20,884
Cash Investment
Renos & Furnishing
$20,784
Setup Costs
$100
Total
$20,884
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
26.71%
Payback Period Days
1366
Property Overview
Loading...