620 El Vedado West Palm Beach, Florida

1 bed • 1 bath • 4 guests

Monthly Rent

$36,812

Median of 25 comps selected by bryson, creator of this analysis.

$5k

$25k

$40k

$60k


Guesthouse with Fenced Yard- Palm Wave Says	$60,644	$37,268	$251	66.3%	1	2	6	1	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.4 (6)	—
Guesthouse with Fenced Yard- Palm Wave Says	$57,553	$35,619	$241	65.5%	1	2	5	1	1	$0	❌	❌	✅	Yes / Yes	❌	⭐️ 4.87 (60)	Profile
Lovely 1 Bedroom - Walk to Waterfront!	$51,102	$35,636	$194	72.1%	1	2	25	1	1	$90	✅	❌	✅	No / No	❌	⭐️ 4.95 (209)	Profile
West Palm Beach Escape	$48,862	$29,883	$192	69.6%	1	2	20	1	1	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (2)	—
Newly Renovated 1BR apartment in the heart of WPB	$48,632	$33,575	$193	69%	1	2	30	2	1	$90	✅	❌	✅	Yes / Yes	❌	⭐️ 4.98 (164)	Profile

Loading amenity revenue opportunities

Seasonality

Break-even

$3,250/mo

Avg profit / month

-$182/mo

Best profit month

Mar $2,890

Revenue

$36,812

Operating Expenses

$18,595

Operating Income

$18,217

Net Effective Rent

$20,400

Profit (Cash Flow)

-$2,183

Renos & Furnishing

$4,250

Setup Costs

$100

Total

$4,350

Revenue Appreciation

Cash on Cash Return

-50.17%

Payback Period Days