418 NW 9th Ave Miami, Florida
2 bed • 1 bath • 6 guests
Monthly Rent
$51,376
Annual Revenue
Median of 5 comps selected by daanish, creator of this analysis.
- Avg Daily Rate
- $234
- Occupancy
- 60%
$0k
$30k
$55k
$80k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$297
Profit
Revenue
$51,376
Operating Expenses
$24,073
Operating Income
$27,303
Net Effective Rent
$27,600
Profit (Cash Flow)
-$297
$32,084
Cash Investment
Renos & Furnishing
$31,984
Setup Costs
$100
Total
$32,084
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-0.92%
Payback Period Days
0
Property Overview
Loading...