762 NW 123rd Ct Miami, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$4,020
Zestimate
$114,403
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $620
- Occupancy
- 51%
$10k
$70k
$130k
$195k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$27,518
Profit
Revenue
$114,403
Operating Expenses
$38,885
Operating Income
$75,518
Net Effective Rent
$48,000
Profit (Cash Flow)
$27,518
$17,684
Cash Investment
Renos & Furnishing
$17,584
Setup Costs
$100
Total
$17,684
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
155.61%
Payback Period Days
234
Property Overview
Loading...