7815 NW 4th Ave Miami, Florida
5 bed • 4 bath • 15 guests
Monthly Rent
$235,843
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $1,216
- Occupancy
- 53%
$5k
$240k
$475k
$730k
$728,135 | $478,008 | $3,191 | 62.5% | 5 | 9 | 34 | 5 | 6 | $850 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.99 (87) | Profile | |
$544,317 | $358,725 | $2,370 | 62.9% | 5 | 9 | 38 | 5 | 6 | $0 | ✅ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 5 (81) | — | |
$432,315 | $288,958 | $1,675 | 70.7% | 5 | 14 | 32 | 7 | 5 | $299 | ✅ | ✅ | ❌ | Yes / Yes | ❌ | ⭐️ 4.98 (95) | Profile | |
$377,548 | $282,717 | $1,159 | 89.3% | 5 | 12 | 61 | 7 | 2.5 | $200 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 0 (0) | Profile | |
$375,748 | $182,212 | $2,895 | 35.6% | 5 | 16 | 9 | 9 | 4 | $600 | ✅ | ✅ | ✅ | No / No | ❌ | ⭐️ 0 (0) | Profile |
Seasonality
Break-even
$9,119/mo
Avg profit / month
$10,535/mo
Best profit month
Mar $21,337
$126,420
Profit
Revenue
$235,843
Operating Expenses
$67,423
Operating Income
$168,420
Net Effective Rent
$42,000
Profit (Cash Flow)
$126,420
$13,100
Cash Investment
Renos & Furnishing
$13,000
Setup Costs
$100
Total
$13,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
965.03%
Payback Period Days
37