4555 SW 2nd St Coral Gables, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$4,886
Zestimate
$138,836
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $799
- Occupancy
- 48%
$10k
$250k
$490k
$750k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$30,610
Profit
Revenue
$138,836
Operating Expenses
$44,626
Operating Income
$94,210
Net Effective Rent
$63,600
Profit (Cash Flow)
$30,610
$13,052
Cash Investment
Renos & Furnishing
$12,952
Setup Costs
$100
Total
$13,052
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
234.51%
Payback Period Days
155
Property Overview
Loading...