455 Cheltenham Ave SE Palm Bay, Florida
2 bed • 2 bath • 5 guests
Monthly Rent
$1,999
Zestimate
$35,942
Annual Revenue
Median of 25 comps selected by CityVista, creator of this analysis.
- Avg Daily Rate
- $206
- Occupancy
- 48%
$5k
$185k
$365k
$555k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$5,504
Profit
Revenue
$35,942
Operating Expenses
$20,446
Operating Income
$15,496
Net Effective Rent
$21,000
Profit (Cash Flow)
-$5,504
$8,212
Cash Investment
Renos & Furnishing
$8,112
Setup Costs
$100
Total
$8,212
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-67.02%
Payback Period Days
0
Property Overview
Loading...