420 S 28th Ave Hollywood, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$4,128
Zestimate
$80,023
Annual Revenue
Median of 1 comp selected by James, creator of this analysis.
- Avg Daily Rate
- $425
- Occupancy
- 52%
$10k
$50k
$85k
$125k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$1,182
Profit
Revenue
$80,023
Operating Expenses
$30,805
Operating Income
$49,218
Net Effective Rent
$50,400
Profit (Cash Flow)
-$1,182
$8,204
Cash Investment
Renos & Furnishing
$8,104
Setup Costs
$100
Total
$8,204
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.41%
Payback Period Days
0
Property Overview
Loading...