10157 Heather Sound Dr Tampa, Florida
4 bed • 3 bath • 12 guests
Monthly Rent
$3,108
Zestimate
$67,044
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $401
- Occupancy
- 46%
$5k
$65k
$120k
$185k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
-$2,711
Profit
Revenue
$67,044
Operating Expenses
$27,755
Operating Income
$39,289
Net Effective Rent
$42,000
Profit (Cash Flow)
-$2,711
$18,932
Cash Investment
Renos & Furnishing
$18,832
Setup Costs
$100
Total
$18,932
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-14.32%
Payback Period Days
0
Property Overview
Loading...