20600 SW 118th Pl Miami, Florida
4 bed • 2.5 bath • 12 guests
Monthly Rent
$87,232
Annual Revenue
Median of 22 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $524
- Occupancy
- 46%
$15k
$55k
$95k
$140k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,511
Profit
Revenue
$87,232
Operating Expenses
$25,521
Operating Income
$61,711
Net Effective Rent
$43,200
Profit (Cash Flow)
$18,511
$19,916
Cash Investment
Renos & Furnishing
$19,816
Setup Costs
$100
Total
$19,916
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
92.94%
Payback Period Days
392
Property Overview
Loading...