4 N Federal Hwy Dania Beach, Florida
1 bed • 1 bath • 1 guests
Monthly Rent
$25,530
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $127
- Occupancy
- 55%
$5k
$15k
$30k
$45k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$22,470
Profit
Revenue
$25,530
Operating Expenses
$18,000
Operating Income
$7,530
Net Effective Rent
$30,000
Profit (Cash Flow)
-$22,470
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-516.54%
Payback Period Days
0