6829 Thomas Dr Panama City, Florida
1 bed • 1 bath • 3 guests
Monthly Rent
$50,500
Annual Revenue
Manual override
- Avg Daily Rate
- $213
- Occupancy
- 65%
$5k
$25k
$45k
$65k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$12,960
Profit
Revenue
$50,500
Operating Expenses
$12,339
Operating Income
$38,160
Net Effective Rent
$25,200
Profit (Cash Flow)
$12,960
$4,900
Cash Investment
Renos & Furnishing
$4,800
Setup Costs
$100
Total
$4,900
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
264.49%
Payback Period Days
137