529 SW 3rd St Miami, Florida
8 bed • 4 bath • 16 guests
Purchase Price
Est. $NaN/mo
$414,286
Annual Revenue
Median of 11 comps selected by Arshin, creator of this analysis.
- Avg Daily Rate
- $2,163
- Occupancy
- 52%
$50k
$585k
$1k
$2k
$1,693,474 | $916,878 | $8,293 | 55.9% | 8 | 16 | 3 | 8 | 8 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0.5 (1) | — | |
$1,450,776 | $528,439 | $10,724 | 37.1% | 8 | 14 | 21 | 9 | 8 | $0 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (3) | Profile | |
$738,124 | $576,420 | $8,295 | 24.4% | 8 | 13 | 25 | 8 | 6 | $550 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.93 (55) | Profile | |
$638,226 | $453,320 | $3,451 | 50.7% | 8 | 12 | 76 | 14 | 5 | $650 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.92 (59) | Profile | |
$430,846 | $301,308 | $2,393 | 49.3% | 8 | 16 | 82 | 15 | 7 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.26 (39) | Profile |
Seasonality
Break-even
$16,566/mo
Avg profit / month
$10,284/mo
Best profit month
Mar $24,982
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Cash on Cash Return
35.17%
Cap Rate
15.01%