5145 NW 5th Ave Miami, Florida
1 bed • 1 bath • 1 guests
Monthly Rent
$31,369
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $165
- Occupancy
- 52%
$5k
$20k
$35k
$50k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$42,003
Profit
Revenue
$31,369
Operating Expenses
$19,372
Operating Income
$11,997
Net Effective Rent
$54,000
Profit (Cash Flow)
-$42,003
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-965.57%
Payback Period Days
0