6625 NW 33rd Terrace Gainesville, Florida

4 bed • 3 bath • 8 guests

Monthly Rent

$53,715

Median of 25 selected comps

$10k

$40k

$70k

$105k


New! Saltwater pool home with hot tub game room and outdoor games!	$101,809	$73,981	$526	53%	3	12	59	3	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.8 (14)	—
New! Saltwater Pool home Hot Tub & Games!	$82,979	$60,084	$427	53.2%	3	12	59	6	2	$195	✅	✅	✅	Yes / Yes	❌	⭐️ 4.8 (121)	Profile
The Monterey \| Private Pool • Grill • 4 King Beds	$77,398	$56,016	$437	48.5%	4	10	18	5	2	$0	✅	❌	❌	Yes / Yes	❌	⭐️ 4.95 (80)	Profile
Orange Blossom Retreat \| Hot Tub Pool and Game Room!	$70,533	$54,299	$371	52%	3	8	45	3	2	$0	✅	❌	✅	Yes / Yes	❌	⭐️ 4.6 (15)	—
A stylish and Comfy Place to Stay	$67,640	$34,291	$438	42.3%	3	5	126	4	2	$0	❌	❌	❌	Yes / Yes	❌	⭐️ 5 (12)	—

Loading amenity revenue opportunities

Seasonality

Break-even

$6,347/mo

Avg profit / month

-$1,871/mo

Best profit month

May $704

Revenue

$53,715

Operating Expenses

$24,623

Operating Income

$29,092

Net Effective Rent

$51,540

Profit (Cash Flow)

-$22,448

Renos & Furnishing

$10,750

Setup Costs

$100

Total

$10,850

Revenue Appreciation

Cash on Cash Return

-206.89%

Payback Period Days