9655 Parker Lake Cir Navarre, Florida
1 bed • 1 bath • 4 guests
Monthly Rent
$33,435
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $226
- Occupancy
- 40%
$5k
$50k
$95k
$145k
$143,567 | $72,873 | $1,356 | 29% | 0 | 0 | 109 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (7) | — | |
$108,093 | $65,432 | $819 | 36.2% | 0 | 0 | 83 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (7) | — | |
$85,523 | $38,089 | $832 | 28.2% | 0 | 0 | 39 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (6) | — | |
$85,498 | $41,396 | $759 | 30.9% | 0 | 0 | 23 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (2) | — | |
$81,760 | $39,739 | $984 | 22.8% | 0 | 0 | 68 | 0 | 0 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 0 (5) | — |
Seasonality
Break-even
$3,301/mo
Avg profit / month
-$912/mo
Best profit month
Jul $2,053
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-237.34%
Payback Period Days
0