property-location

1106 E Annie St Tampa, Florida

3 bed • 1 bath • 6 guests

Monthly Rent

$48,655

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$277
Occupancy
48%

$5k

$25k

$45k

$65k

Krakens Kove: Pool home 5 mins to Busch Gardens
$64,925
$47,446
$392
45.4%
362432$0✅❌✅Yes / Yes❌⭐️ 2.5 (3)

—

Heated Pool 5 Min to Busch Gardens 3BR Sleeps 6 Sunlit Pool Haven
$63,717
$43,534
$504
34.6%
363701$0❌❌❌Yes / No❌⭐️ 4 (3)

—

Gorgeous 3BR Riverfront | North Seminole Heights
$63,514
$36,804
$286
60.8%
382842$200❌❌✅Yes / Yes❌⭐️ 4.88 (76)Profile
Heated Pool & Game Room · Sleeps 10 | North Tampa
$60,978
$44,793
$310
53.9%
3102062$200✅❌✅Yes / Yes❌⭐️ 4.82 (100)Profile
Lush 3-bedroom Villa with Pool
$60,472
$45,353
$273
60.6%
383842$160✅✅❌Yes / Yes❌⭐️ 4.57 (152)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$4,034/mo

Avg profit / month

-$230/mo

Best profit month

Mar $2,814

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-16.81%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.