2119 W Henry Ave Tampa, Florida
3 bed • 2 bath • 10 guests
Monthly Rent
$2,761
Zestimate
$106,686
Annual Revenue
Median of 1 comp selected by Jason, creator of this analysis.
- Avg Daily Rate
- $449
- Occupancy
- 65%
$5k
$40k
$70k
$110k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$39,015
Profit
Revenue
$106,686
Operating Expenses
$37,071
Operating Income
$69,615
Net Effective Rent
$30,600
Profit (Cash Flow)
$39,015
$11,204
Cash Investment
Renos & Furnishing
$11,104
Setup Costs
$100
Total
$11,204
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
348.22%
Payback Period Days
104
Property Overview
Loading...