9118 Brunswick Ln Tampa, Florida
1 bed • 1 bath • 4 guests
Monthly Rent
$16,096
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $90
- Occupancy
- 49%
$5k
$15k
$20k
$30k
$29,583 | $16,305 | $116 | 69.8% | 1 | 3 | 21 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 2.5 (8) | — | |
$23,786 | $12,406 | $94 | 69.2% | 1 | 2 | 31 | 1 | 1 | $40 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.99 (78) | Profile | |
$22,590 | $13,145 | $100 | 61.7% | 1 | 4 | 74 | 2 | 1 | $20 | ❌ | ❌ | ✅ | Yes / Yes | ❌ | ⭐️ 4.98 (365) | Profile | |
$22,183 | $15,486 | $103 | 59.3% | 1 | 2 | 28 | 1 | 1 | $40 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.93 (534) | Profile | |
$22,042 | $11,165 | $88 | 68.5% | 1 | 2 | 18 | 1 | 1 | $0 | ❌ | ❌ | ❌ | No / No | ❌ | ⭐️ 4.88 (16) | Profile |
Seasonality
Break-even
$2,936/mo
Avg profit / month
-$1,673/mo
Best profit month
Mar -$627
Investment Value Over Time
Revenue Appreciation
3%
Cash on Cash Return
-461.59%
Payback Period Days
0