528 SW 6th St Miami, Florida
2 bed • 1 bath • 6 guests
Monthly Rent
$41,664
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $236
- Occupancy
- 48%
$0k
$1k
$2k
$3k
$3,351,163 | $2,298,838 | $13,576 | 67.6% | 2 | 5 | 41 | 3 | 1 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.6 (0) | — | |
$2,149,265 | $1,552,457 | $10,886 | 54.1% | 2 | 5 | 13 | 3 | 1 | $0 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 5 (0) | — | |
$86,576 | $62,383 | $387 | 61.3% | 2 | 5 | 20 | 3 | 2 | $120 | ✅ | ❌ | ❌ | No / Yes | ✅ | ⭐️ 4.72 (74) | Profile | |
$56,455 | $40,789 | $262 | 59% | 2 | 5 | 11 | 4 | 1 | $99 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.79 (57) | Profile | |
$56,089 | $40,367 | $277 | 55.4% | 2 | 5 | 13 | 4 | 1 | $99 | ❌ | ❌ | ❌ | No / Yes | ❌ | ⭐️ 4.93 (14) | Profile |
Seasonality
Break-even
$3,610/mo
Avg profit / month
-$138/mo
Best profit month
Mar $1,671
-$1,655
Profit
Revenue
$41,664
Operating Expenses
$21,791
Operating Income
$19,873
Net Effective Rent
$21,528
Profit (Cash Flow)
-$1,655
$6,350
Cash Investment
Renos & Furnishing
$6,250
Setup Costs
$100
Total
$6,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-26.06%
Payback Period Days
0