10406 Reclinata Ln Greater Carrollwood, Florida
5 bed • 3 bath • 15 guests
Monthly Rent
$4,093
Zestimate
$128,950
Annual Revenue
Median of 4 comps selected by Jason, creator of this analysis.
- Avg Daily Rate
- $786
- Occupancy
- 45%
$25k
$75k
$125k
$175k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$38,706
Profit
Revenue
$128,950
Operating Expenses
$42,303
Operating Income
$86,646
Net Effective Rent
$47,940
Profit (Cash Flow)
$38,706
$26,100
Cash Investment
Renos & Furnishing
$26,000
Setup Costs
$100
Total
$26,100
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
148.3%
Payback Period Days
246
Property Overview
Loading...