5635 SW 5th Terrace Coral Gables, Florida
4 bed • 2 bath • 12 guests
Monthly Rent
$4,077
Zestimate
$132,058
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $770
- Occupancy
- 47%
$5k
$80k
$150k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$29,024
Profit
Revenue
$132,058
Operating Expenses
$43,034
Operating Income
$89,024
Net Effective Rent
$60,000
Profit (Cash Flow)
$29,024
$11,644
Cash Investment
Renos & Furnishing
$11,544
Setup Costs
$100
Total
$11,644
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
249.26%
Payback Period Days
146
Property Overview
Loading...