4375 SW 112th Ave Miami, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$102,449
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $587
- Occupancy
- 48%
$25k
$140k
$260k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$20,773
Profit
Revenue
$102,449
Operating Expenses
$36,076
Operating Income
$66,373
Net Effective Rent
$45,600
Profit (Cash Flow)
$20,773
$10,548
Cash Investment
Renos & Furnishing
$10,448
Setup Costs
$100
Total
$10,548
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
196.94%
Payback Period Days
185
Property Overview
Loading...