217 Montara Dr Davenport, Florida
4 bed • 4 bath • 12 guests
Monthly Rent
$35,722
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $197
- Occupancy
- 50%
$5k
$195k
$380k
$585k
$583,953 | $273,319 | $5,137 | 31.1% | 4 | 20 | 115 | 4 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$98,409 | $50,009 | $333 | 80.8% | 4 | 8 | 19 | 6 | 3 | $225 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.89 (36) | Profile | |
$74,026 | $34,308 | $264 | 76.9% | 4 | 8 | 50 | 4 | 4 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (0) | — | |
$65,615 | $32,182 | $225 | 79.9% | 4 | 10 | 15 | 7 | 3 | $200 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.92 (25) | Profile | |
$54,832 | $26,086 | $250 | 60% | 4 | 10 | 67 | 9 | 3 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile |
Seasonality
Break-even
$4,387/mo
Avg profit / month
-$1,633/mo
Best profit month
Jul $141
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-169.15%
Payback Period Days
0