5737 SW 6th St Miami, Florida
5 bed • 4 bath • 15 guests
Monthly Rent
$4,316
Zestimate
$171,194
Annual Revenue
Median of 17 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $1,115
- Occupancy
- 42%
$25k
$160k
$295k
$440k
Sign up to see the data on 34 all comparables
Seasonality
Sign up to view the full seasonality chart
$64,963
Profit
Revenue
$171,194
Operating Expenses
$52,231
Operating Income
$118,963
Net Effective Rent
$54,000
Profit (Cash Flow)
$64,963
$14,756
Cash Investment
Renos & Furnishing
$14,656
Setup Costs
$100
Total
$14,756
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
440.25%
Payback Period Days
82
Property Overview
Loading...