5109 Johnson St Hollywood, Florida
3 bed • 2 bath • 6 guests
Monthly Rent
$94,650
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $468
- Occupancy
- 55%
$5k
$60k
$110k
$170k
$167,854 | $78,031 | $573 | 80.3% | 3 | 6 | 18 | 3 | 2 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.85 (130) | Profile | |
$141,810 | $101,521 | $593 | 65.5% | 3 | 6 | 21 | 4 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (2) | — | |
$133,084 | $97,995 | $619 | 58.9% | 3 | 8 | 27 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.5 (6) | — | |
$123,541 | $85,519 | $668 | 50.7% | 3 | 6 | 7 | 3 | 2 | $0 | ✅ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 2.4 (7) | — | |
$119,702 | $87,816 | $550 | 59.7% | 3 | 8 | 27 | 4 | 2 | $285 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.88 (140) | Profile |
Seasonality
Break-even
$7,360/mo
Avg profit / month
-$36/mo
Best profit month
Mar $4,826
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
25.93%
Payback Period Days
0