35 SW 6th Ave Miami, Florida
2 bed • 2 bath • 4 guests
Monthly Rent
$39,142
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $227
- Occupancy
- 47%
$0k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$13,256
Profit
Revenue
$39,142
Operating Expenses
$21,198
Operating Income
$17,944
Net Effective Rent
$31,200
Profit (Cash Flow)
-$13,256
$6,600
Cash Investment
Renos & Furnishing
$6,500
Setup Costs
$100
Total
$6,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-200.85%
Payback Period Days
0