632 S Crescent Dr Hollywood, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$5,348
Zestimate
$86,408
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $424
- Occupancy
- 56%
$15k
$55k
$95k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$23,898
Profit
Revenue
$86,408
Operating Expenses
$32,306
Operating Income
$54,102
Net Effective Rent
$78,000
Profit (Cash Flow)
-$23,898
$14,052
Cash Investment
Renos & Furnishing
$13,952
Setup Costs
$100
Total
$14,052
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-170.06%
Payback Period Days
0
Property Overview
Loading...