301 SW 69th Ave Miami, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$4,380
Zestimate
$116,316
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $642
- Occupancy
- 50%
$20k
$75k
$130k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,887
Profit
Revenue
$116,316
Operating Expenses
$30,029
Operating Income
$86,287
Net Effective Rent
$62,400
Profit (Cash Flow)
$23,887
$13,292
Cash Investment
Renos & Furnishing
$13,192
Setup Costs
$100
Total
$13,292
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
179.7%
Payback Period Days
203
Property Overview
Loading...