56 W 12th St West Palm Beach, Florida
3 bed • 2 bath • 8 guests
Monthly Rent
$85,799
Annual Revenue
Median of 25 comps selected by bryson, creator of this analysis.
- Avg Daily Rate
- $460
- Occupancy
- 51%
$15k
$65k
$115k
$170k
$169,258 | $105,110 | $734 | 63.2% | 3 | 8 | 57 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 2.45 (10) | — | |
$151,560 | $92,272 | $672 | 61.8% | 3 | 6 | 54 | 3 | 3 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 2.5 (14) | — | |
$150,371 | $91,068 | $666 | 61.8% | 3 | 6 | 50 | 3 | 3 | $250 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.91 (58) | Profile | |
$143,962 | $61,271 | $3,113 | 12.7% | 3 | 8 | 9 | 5 | 3 | $250 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 5 (1) | Profile | |
$136,419 | $95,840 | $594 | 62.9% | 3 | 9 | 50 | 6 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.96 (165) | Profile |
Seasonality
Break-even
$5,704/mo
Avg profit / month
$1,105/mo
Best profit month
Mar $6,626
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
184.79%
Payback Period Days
0