property-location

6127 Bayside Key Dr Tampa, Florida

2 bed • 1.5 bath • 4 guests

Monthly Rent

Manual revenue input

70th revenue percentile

 

 


$34,161

Annual Revenue

Median of 24 selected comps

$0k

$30k

$55k

$85k

Tampa | Heated Pool • Waterfront • Pet Friendly
$82,122
$271
73%
24513$169✅❌✅Yes / Yes❌⭐️ 4.82 (104)Profile
Canal Front, Kayak, Paddle Board, Hot Tub
$51,749
$260
49%
23511$178❌❌✅Yes / Yes❌⭐️ 4.35 (20)Profile
Waterfront~Firepit~Kayak~HotTub
$50,964
$206
58%
23623$100❌✅✅No / No❌⭐️ 4.88 (60)Profile
Cottage in Paradise.
$48,028
$168
71%
2341.55$161✅❌❌Yes / Yes❌⭐️ 4.99 (106)Profile
Family 2BR w/ Conservation View, Balcony & Pool
$47,255
$271
43%
23421$116✅❌❌No / No✅⭐️ 4.86 (7)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$3,468/mo

Avg profit / month

$207/mo

Best profit month

Mar $1,158

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

59.65%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

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.