2318 W St John St Tampa, Florida
4 bed • 2.5 bath • 12 guests
Monthly Rent
$4,094
Zestimate
$95,580
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $534
- Occupancy
- 49%
$5k
$80k
$150k
$230k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$7,119
Profit
Revenue
$95,580
Operating Expenses
$34,461
Operating Income
$61,119
Net Effective Rent
$54,000
Profit (Cash Flow)
$7,119
$15,596
Cash Investment
Renos & Furnishing
$15,496
Setup Costs
$100
Total
$15,596
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
45.64%
Payback Period Days
799
Property Overview
Loading...