4016 E Johnson Ave Pensacola, Florida
3 bed • 1.5 bath • 1 guests
Purchase Price
$44,814
Annual Revenue
Median of 25 comps selected by Sofia, creator of this analysis.
- Avg Daily Rate
- $205
- Occupancy
- 60%
$5k
$50k
$95k
$140k
$140,889 | $30,100 | $464 | 83.2% | 3 | 6 | 52 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (5) | — | |
$125,726 | $32,428 | $400 | 86.1% | 3 | 6 | 40 | 4 | 2 | $160 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (76) | Profile | |
$65,547 | $42,490 | $334 | 53.8% | 3 | 6 | 34 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (23) | Profile | |
$61,622 | $36,164 | $271 | 62.2% | 3 | 8 | 50 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.2 (3) | — | |
$58,144 | $31,952 | $230 | 69.2% | 3 | 8 | 43 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.58 (33) | Profile |
Seasonality
Break-even
$2,951/mo
Avg profit / month
$687/mo
Best profit month
Jul $5,963
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
20.13%
Cap Rate
11.59%