5701 NE 22nd Way Fort Lauderdale, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$4,756
Zestimate
$141,779
Annual Revenue
Median of 24 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $656
- Occupancy
- 59%
$25k
$120k
$220k
$320k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$35,261
Profit
Revenue
$141,779
Operating Expenses
$45,318
Operating Income
$96,461
Net Effective Rent
$61,200
Profit (Cash Flow)
$35,261
$15,940
Cash Investment
Renos & Furnishing
$15,840
Setup Costs
$100
Total
$15,940
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
221.2%
Payback Period Days
165
Property Overview
Loading...