77 SE 5th St 3304 Miami, Florida
1 bed • 1 bath • 4 guests
Monthly Rent
$69,684
Annual Revenue
Median of 25 comps selected by A, creator of this analysis.
- Avg Daily Rate
- $325
- Occupancy
- 59%
$5k
$465k
$920k
$1k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$14,308
Profit
Revenue
$69,684
Operating Expenses
$25,376
Operating Income
$44,308
Net Effective Rent
$30,000
Profit (Cash Flow)
$14,308
$5,500
Cash Investment
Renos & Furnishing
$400
Setup Costs
$5,100
Total
$5,500
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
260.15%
Payback Period Days
140