7534 Brooklyn Dr Kissimmee, Florida
3 bed • 4 bath • 9 guests
Monthly Rent
$51,472
Annual Revenue
Median of 25 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $278
- Occupancy
- 51%
$10k
$30k
$55k
$75k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$6,224
Profit
Revenue
$51,472
Operating Expenses
$24,096
Operating Income
$27,376
Net Effective Rent
$33,600
Profit (Cash Flow)
-$6,224
$9,100
Cash Investment
Renos & Furnishing
$9,000
Setup Costs
$100
Total
$9,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-68.39%
Payback Period Days
0