3926 W Cass St Tampa, FL
4 bed • 2 bath • 12 guests
Monthly Rent
$3,321
Zestimate
$94,994
Annual Revenue
Median of 25 comps selected by Eugene, creator of this analysis.
- Avg Daily Rate
- $535
- Occupancy
- 49%
$10k
$80k
$150k
$225k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$28,910
Profit
Revenue
$94,994
Operating Expenses
$27,084
Operating Income
$67,910
Net Effective Rent
$39,000
Profit (Cash Flow)
$28,910
$12,940
Cash Investment
Renos & Furnishing
$12,840
Setup Costs
$100
Total
$12,940
Investment Value Over Time
Revenue Appreciation
3%
Loading...
Cash on Cash Return
223.41%
Payback Period Days
163
Property Overview
Loading...