624 SW 1st Ave Miami, Florida
1 bed • 1 bath • 1 guests
Monthly Rent
$69,472
Annual Revenue
Median of 25 comps selected by Evelyn, creator of this analysis.
- Avg Daily Rate
- $324
- Occupancy
- 59%
$5k
$65k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$17,146
Profit
Revenue
$69,472
Operating Expenses
$28,326
Operating Income
$41,146
Net Effective Rent
$24,000
Profit (Cash Flow)
$17,146
$4,350
Cash Investment
Renos & Furnishing
$4,250
Setup Costs
$100
Total
$4,350
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
394.16%
Payback Period Days
92