933 SW 10th St Miami, Florida
3 bed • 2 bath • 9 guests
Monthly Rent
$90,275
Annual Revenue
Median of 25 comps selected by Morgan, creator of this analysis.
- Avg Daily Rate
- $479
- Occupancy
- 52%
$10k
$85k
$165k
$245k
$246,284 | $128,526 | $1,073 | 62.9% | 3 | 10 | 31 | 5 | 3 | $350 | ✅ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.93 (194) | Profile | |
$127,833 | $57,690 | $574 | 61% | 3 | 8 | 50 | 4 | 2 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ❌ | ⭐️ 4.99 (71) | Profile | |
$117,260 | $71,773 | $478 | 67.2% | 3 | 8 | 80 | 4 | 2 | $300 | ✅ | ❌ | ✅ | Yes / Yes | ✅ | ⭐️ 4.78 (85) | Profile | |
$117,207 | $88,540 | $519 | 61.9% | 3 | 7 | 27 | 3 | 2 | $0 | ❌ | ❌ | ❌ | Yes / No | ❌ | ⭐️ 4.9 (19) | — | |
$111,316 | $44,974 | $717 | 42.5% | 3 | 14 | 29 | 11 | 2 | $0 | ✅ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.83 (18) | Profile |
Seasonality
Break-even
$6,463/mo
Avg profit / month
$1,060/mo
Best profit month
Mar $5,277
$12,720
Profit
Revenue
$90,275
Operating Expenses
$33,215
Operating Income
$57,060
Net Effective Rent
$44,340
Profit (Cash Flow)
$12,720
$8,600
Cash Investment
Renos & Furnishing
$8,500
Setup Costs
$100
Total
$8,600
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
147.91%
Payback Period Days
246