4011 NE 18th Ter Pompano Beach, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

$85,265

Median of 25 selected comps

$5k

$110k

$210k

$320k


LUXE Home \| Near Beach \| Heated Pool & Game Room	$319,720	$180,508	$1,527	57.3%	3	8	22	4	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 5 (8)	Profile
Resort Oasis with Heated Pool near great beaches	$199,907	$104,107	$701	78.1%	3	6	58	3	2	$200	✅	❌	✅	Yes / Yes	❌	⭐️ 4.77 (44)	Profile
SoFloasis - Home w/ Heated Pool close to beaches	$160,022	$89,138	$632	69.4%	3	6	53	3	2	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 5 (9)	—
Outdoor TV by the POOL with - 7 beds and GAME ROOM	$121,850	$80,325	$507	65.8%	3	6	61	8	2	$199	✅	❌	✅	Yes / Yes	❌	⭐️ 4.98 (113)	Profile
2350 Lighthouse Pt Swing Set \| by Brampton Park	$117,994	$76,565	$566	57.1%	3	6	24	4	2	$375	✅	❌	✅	Yes / Yes	❌	⭐️ 4.89 (38)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$6,470/mo

Avg profit / month

$636/mo

Best profit month

Mar $5,276

Revenue

$85,265

Operating Expenses

$32,037

Operating Income

$53,228

Net Effective Rent

$45,600

Profit (Cash Flow)

$7,628

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Revenue Appreciation

Cash on Cash Return

88.69%

Payback Period Days

411