4547 Luke Ave Destin, Florida
7 bed • 7.5 bath • 21 guests
Monthly Rent
$2,101
Zestimate
$206,068
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $1,424
- Occupancy
- 40%
$55k
$140k
$225k
$320k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$23,517
Profit
Revenue
$206,068
Operating Expenses
$74,551
Operating Income
$131,517
Net Effective Rent
$108,000
Profit (Cash Flow)
$23,517
$27,636
Cash Investment
Renos & Furnishing
$27,536
Setup Costs
$100
Total
$27,636
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
85.09%
Payback Period Days
428
Property Overview
Loading...