Listings → Cana Bay → Cana Bay
Net yield 12.6–13.8%
Cana Rock Penthouse
Cana Bay, Cana Bay · 160 m²
⚠ Crawled listing — data not yet verified Data: Q3 2026 · low confidence
Net yield — the real number
12.6–13.8% net of ALL costs · based on 0 comparable units · Q3 2026
| Gross STR revenue (ADR $189 × 70% occ) | $48,290/yr |
| Management (25%) | −$12,073 |
| HOA ($200/mo) | −$2,400 |
| IPI property tax | −$440 |
| Utilities, wifi, maintenance reserve | −$4,480 |
| Insurance (incl. hurricane rider) | −$1,296 |
| Net operating income | $27,601/yr → 13.2% |