property-location

3412 W Union St Tampa, Florida

3 bed • 2 bath • 6 guests

Monthly Rent

$55,745

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$310
Occupancy
49%

$5k

$35k

$65k

$95k

Pool + Spa Villa · Bar Lounge · Midtown Tampa
$95,403
$67,576
$462
56.6%
3104373$250✅✅✅Yes / Yes❌⭐️ 4.96 (92)Profile
Charming home near BUCS stadium & Midtown Tampa!
$81,771
$57,445
$386
58.1%
382242$130❌✅✅Yes / Yes❌⭐️ 4.87 (198)Profile
Unforgettable Fortress - Near Everything Tampa
$77,712
$57,623
$361
59%
383042$250❌✅❌Yes / Yes❌⭐️ 4.96 (267)Profile
CHARMING 3BR POOL SPA home in Midtown Tampa!
$76,145
$55,330
$397
52.5%
365342$125✅✅✅Yes / Yes❌⭐️ 4.87 (39)Profile
Magnificent Pool House in the Heart of Tampa - Sleeps 10
$75,620
$58,087
$473
43.8%
3104033$0✅❌✅Yes / Yes❌⭐️ 2.25 (8)

—

Loading amenity revenue opportunities

Seasonality

Break-even

$3,949/mo

Avg profit / month

$132/mo

Best profit month

Mar $3,397

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

35.88%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

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.