76 Ivy Rd Hollywood, Florida
3 bed • 2.5 bath • 9 guests
Monthly Rent
$98,994
Annual Revenue
Median of 2 comps selected by James, creator of this analysis.
- Avg Daily Rate
- $452
- Occupancy
- 60%
$5k
$50k
$90k
$140k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$8,270
Profit
Revenue
$98,994
Operating Expenses
$35,264
Operating Income
$63,730
Net Effective Rent
$72,000
Profit (Cash Flow)
-$8,270
$16,444
Cash Investment
Renos & Furnishing
$16,344
Setup Costs
$100
Total
$16,444
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-50.28%
Payback Period Days
0
Property Overview
Loading...