2912 Oakwood Dr Tallahassee, Florida
3 bed • 1 bath • 6 guests
Monthly Rent
$35,252
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $242
- Occupancy
- 40%
$10k
$50k
$90k
$130k
$131,362 | $61,510 | $552 | 65.2% | 3 | 6 | 60 | 3 | 2 | $0 | ✅ | ❌ | ✅ | Yes / No | ❌ | ⭐️ 4.96 (24) | Profile | |
$58,731 | $43,956 | $296 | 54.4% | 3 | 6 | 50 | 4 | 3 | $150 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 4.99 (135) | Profile | |
$58,018 | $20,584 | $393 | 40.4% | 3 | 8 | 108 | 4 | 3 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ❌ | ⭐️ 4.5 (10) | Profile | |
$51,581 | $36,681 | $292 | 48.3% | 3 | 6 | 54 | 4 | 3 | $150 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (65) | Profile | |
$49,796 | $36,489 | $266 | 51.3% | 3 | 6 | 39 | 4 | 3 | $150 | ✅ | ✅ | ❌ | Yes / Yes | ✅ | ⭐️ 5 (123) | Profile |
Seasonality
Break-even
$3,363/mo
Avg profit / month
-$499/mo
Best profit month
Oct $231
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-60.07%
Payback Period Days
0