5317 Harrison St Hollywood, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$4,027
Zestimate
$99,197
Annual Revenue
Median of 2 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $452
- Occupancy
- 60%
$5k
$50k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,486
Profit
Revenue
$99,197
Operating Expenses
$35,311
Operating Income
$63,886
Net Effective Rent
$56,400
Profit (Cash Flow)
$7,486
$12,764
Cash Investment
Renos & Furnishing
$12,664
Setup Costs
$100
Total
$12,764
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
58.64%
Payback Period Days
622
Property Overview
Loading...