4953 Bond St E Kissimmee, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$2,109
Zestimate
$36,356
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $224
- Occupancy
- 44%
$5k
$25k
$45k
$70k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$16,588
Profit
Revenue
$36,356
Operating Expenses
$20,544
Operating Income
$15,812
Net Effective Rent
$32,400
Profit (Cash Flow)
-$16,588
$14,052
Cash Investment
Renos & Furnishing
$13,952
Setup Costs
$100
Total
$14,052
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-118.04%
Payback Period Days
0
Property Overview
Loading...