11717 Rolling Oaks Ln Tampa, Florida
4 bed • 2.5 bath • 12 guests
Monthly Rent
$3,047
Zestimate
$73,472
Annual Revenue
Median of 21 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $434
- Occupancy
- 46%
$20k
$50k
$85k
$125k
Sign up to see the data on 42 all comparables
Seasonality
Sign up to view the full seasonality chart
-$3,194
Profit
Revenue
$73,472
Operating Expenses
$29,266
Operating Income
$44,206
Net Effective Rent
$47,400
Profit (Cash Flow)
-$3,194
$17,508
Cash Investment
Renos & Furnishing
$17,408
Setup Costs
$100
Total
$17,508
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-18.24%
Payback Period Days
0
Property Overview
Loading...