9311 SW 100th Ave Rd Miami, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$4,576
Zestimate
$99,898
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $562
- Occupancy
- 49%
$15k
$135k
$255k
$385k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$18,414
Profit
Revenue
$99,898
Operating Expenses
$27,484
Operating Income
$72,414
Net Effective Rent
$54,000
Profit (Cash Flow)
$18,414
$20,132
Cash Investment
Renos & Furnishing
$20,032
Setup Costs
$100
Total
$20,132
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
91.46%
Payback Period Days
399
Property Overview
Loading...