2625 Waterline St Kissimmee, Florida
4 bed • 2.5 bath • 12 guests
Monthly Rent
$2,576
Zestimate
$46,694
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $247
- Occupancy
- 52%
$5k
$35k
$65k
$100k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$7,191
Profit
Revenue
$46,694
Operating Expenses
$22,973
Operating Income
$23,721
Net Effective Rent
$30,912
Profit (Cash Flow)
-$7,191
$18,556
Cash Investment
Renos & Furnishing
$18,456
Setup Costs
$100
Total
$18,556
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-38.75%
Payback Period Days
0
Property Overview
Loading...