313 Cyan Ln Panama City Beach, Florida
3 bed • 2.5 bath • 10 guests
Monthly Rent
$54,935
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $384
- Occupancy
- 39%
$15k
$70k
$120k
$180k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$11,975
Profit
Revenue
$54,935
Operating Expenses
$24,910
Operating Income
$30,025
Net Effective Rent
$42,000
Profit (Cash Flow)
-$11,975
$8,725
Cash Investment
Renos & Furnishing
$8,625
Setup Costs
$100
Total
$8,725
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-137.24%
Payback Period Days
0