4814 SW 145th Ave Miami, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$3,387
Zestimate
$84,292
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $443
- Occupancy
- 52%
$20k
$85k
$155k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,227
Profit
Revenue
$84,292
Operating Expenses
$25,065
Operating Income
$59,227
Net Effective Rent
$42,000
Profit (Cash Flow)
$17,227
$10,044
Cash Investment
Renos & Furnishing
$9,944
Setup Costs
$100
Total
$10,044
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
171.51%
Payback Period Days
212
Property Overview
Loading...