56 NW 39th St Miami, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$5,366
Zestimate
$115,155
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $656
- Occupancy
- 48%
$15k
$190k
$365k
$550k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$32,506
Profit
Revenue
$115,155
Operating Expenses
$29,849
Operating Income
$85,306
Net Effective Rent
$52,800
Profit (Cash Flow)
$32,506
$13,676
Cash Investment
Renos & Furnishing
$13,576
Setup Costs
$100
Total
$13,676
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
237.68%
Payback Period Days
153
Property Overview
Loading...