2620 Pierce St Hollywood, Florida
3 bed • 2.5 bath • 9 guests
Monthly Rent
$77,080
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $392
- Occupancy
- 54%
$25k
$95k
$165k
$240k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$8,566
Profit
Revenue
$77,080
Operating Expenses
$30,114
Operating Income
$46,966
Net Effective Rent
$38,400
Profit (Cash Flow)
$8,566
$12,548
Cash Investment
Renos & Furnishing
$12,448
Setup Costs
$100
Total
$12,548
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
68.26%
Payback Period Days
534