3311 W Douglas Street, Tampa, FL 33607
Local realty services provided by:Tomlin St Cyr Real Estate Services ERA Powered
Listed by:debra dolinsky
Office:downing frye realty, inc.
MLS#:C7513090
Source:MFRMLS
Price summary
- Price:$565,000
- Price per sq. ft.:$407.65
About this home
A rare opportunity to acquire a turnkey cash-flowing 6 Room Padsplit in one of Tampa’s most in-demand West Tampa rental corridors- walk to Raymond James Stadium. 3311 W Douglas St is fully leased, stabilized, and operated by PadSplit, a nationally recognized co-living platform focused on affordable housing. PadSplit handles all resident screening, compliance, and day-to-day management, delivering a single monthly rent deposit directly to the owner’s account monthly. The property is currently leased exclusively to PadSplit, who subleases individual rooms to professionally vetted members.
This fully occupied asset includes (6) 1-bedroom units, two of which feature upgrades (one with a private entrance and one with a private bath), with a blended average of $885/month in rent (after vacancy and booking fees). That translates to $5,310/month in gross rent or $56,875/year under pro forma conditions.
T-12 performance shows $53,279 in gross income with $16,772 in operating expenses, yielding an NOI of $36,507 and a 6.35 cap rate. The pro forma assumes improved net returns due to a decrease in new management booking costs and platform fees, resulting in an NOI of $40,103 and a 6.97 cap rate, all with expenses held constant. It’s a lean, predictable operation ideal for passive investors seeking immediate returns & tax benefits with minimal overhead.
Management is already in place and can remain for a seamless transition, making this a true turnkey asset. With PadSplit acting as your master tenant and manager, you benefit from operational simplicity, low vacancy, and passive income flow from day one.
Please conduct all due diligence prior to submitting an contract. $10,000 Earnest Money Deposit (EMD) required with accepted contract. Contact us for preferred lender referrals.
Reach out now for the full financial package or to schedule a private showing. This offering combines stable return with long-term upside and it's priced to move.
Contact an agent
Home facts
- Year built:1964
- Listing ID #:C7513090
- Added:64 day(s) ago
- Updated:October 05, 2025 at 11:45 AM
Rooms and interior
- Bedrooms:6
- Total bathrooms:2
- Full bathrooms:2
- Living area:1,616 sq. ft.
Heating and cooling
- Cooling:Central Air
- Heating:Electric
Structure and exterior
- Roof:Shingle
- Year built:1964
- Building area:1,616 sq. ft.
- Lot area:0.1 Acres
Utilities
- Water:Public
- Sewer:Public Sewer
Finances and disclosures
- Price:$565,000
- Price per sq. ft.:$407.65
- Tax amount:$4,596 (2024)
The information being provided by My Florida Regional MLS DBA Stellar MLS. is for the consumer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumer may be interested in purchasing. Any information relating to real estate for sale referenced on this web site comes from the Internet Data Exchange (IDX) program of the My Florida Regional MLS DBA Stellar MLS.. Tomlin St Cyr Real Estate Services ERA Powered is not a Multiple Listing Service (MLS), nor does it offer MLS access. This website is a service of Tomlin St Cyr Real Estate Services ERA Powered, a broker participant of My Florida Regional MLS DBA Stellar MLS.. This web site may reference real estate listing(s) held by a brokerage firm other than the broker and/or agent who owns this web site.
The accuracy of all information, regardless of source, including but not limited to open house information, square footages and lot sizes, is deemed reliable but not guaranteed and should be personally verified through personal inspection by and/or with the appropriate professionals. The data contained herein is copyrighted by My Florida Regional MLS DBA Stellar MLS. and is protected by all applicable copyright laws. Any unauthorized dissemination of this information is in violation of copyright laws and is strictly prohibited.
Properties in listings may have been sold or may no longer be available.
Copyright 2025 My Florida Regional MLS DBA Stellar MLS.. All rights reserved.New listings near 3311 W Douglas Street
- New
$339,000Active2 beds 2 baths1,226 sq. ft.7923 Woodvine Circle, TAMPA, FL 33615
MLS# TB8434589Listed by: PEOPLE'S TRUST REALTY 
$680,000Active4 beds 3 baths2,600 sq. ft.2122 W Bird St., TAMPA, FL 33604
MLS# T3545347Listed by: HOMEGROWN REALTY LLC- New
$1,500,000Active0.34 Acres2203 N Riverside Drive, TAMPA, FL 33602
MLS# TB8430059Listed by: SMITH & ASSOCIATES REAL ESTATE - New
$1,500,000Active4 beds 2 baths1,905 sq. ft.2205 N Riverside Drive, TAMPA, FL 33602
MLS# TB8430207Listed by: SMITH & ASSOCIATES REAL ESTATE - New
$280,000Active0.11 Acres2114 W Beach Street, TAMPA, FL 33607
MLS# TB8434007Listed by: BROOKS REALTY GROUP LLC - New
$419,000Active3 beds 3 baths1,776 sq. ft.7001 Interbay Boulevard #216, TAMPA, FL 33616
MLS# TB8434558Listed by: REAL ESTATE FIRM OF FLORIDA, LLC - New
$1,675,000Active21 beds 14 baths8,880 sq. ft.1506 E 127th Avenue, TAMPA, FL 33612
MLS# TB8434384Listed by: RE/MAX ACTION FIRST OF FLORIDA - New
$1,250,000Active6 beds 5 baths4,313 sq. ft.10561 Bermuda Isle Drive, TAMPA, FL 33647
MLS# TB8434406Listed by: 360 REALTY OF TAMPA LLC - New
$457,500Active4 beds 3 baths1,409 sq. ft.1102 Teakwood Avenue, TAMPA, FL 33613
MLS# TB8434416Listed by: FUTURE HOME REALTY INC - New
$469,000Active3 beds 3 baths1,792 sq. ft.14522 Mirabelle Vista Circle, TAMPA, FL 33626
MLS# TB8434606Listed by: SMITH & ASSOCIATES REAL ESTATE
Protect your home and budget with an American Home Shield© home warranty. Learn more© 2023 - 2025 ERA Franchise Systems LLC. All rights reserved. ERA Franchise Systems LLC fully supports the principles of the Fair Housing Act and the Equal Opportunity Act. ERA, ERA Real Estate powered, and their respective logos are registered service marks of ERA Franchise Systems LLC. Each office is independently owned and operated.