Log In/Sign Up
Your email has been sent.
515 Columbia Dr 12 Unit Apartment Building $3,500,000 ($291,667/Unit) 5.44% Cap Rate Tampa, FL 33606



Investment Highlights
- Fully renovated 12-unit multifamily property in Davis Islands with modern interiors.
- All units include washer & dryer, updated appliances, and Wi-Fi connectivity.
- Value-add upside through short-term rental conversion or individual condo conversions.
- Prime location near Tampa General Hospital, Downtown Tampa, Riverwalk, and boating marinas.
- Recent system upgrades with HVAC units replaced within the last 36 months.
- Strong investment fundamentals with historical occupancy and proven income performance.
Executive Summary
PRICE DROP BY 10%
This offering presents an outstanding opportunity to acquire a fully renovated 12-unit multifamily property in the highly coveted Davis Islands neighborhood of Tampa. Situated at 515 Columbia Drive, the asset combines exceptional location advantages with immediate revenue potential, making it an attractive play for both traditional leasing operators and value-add investors.
Each unit has been modernized and includes in-unit washer and dryer, microwave, dishwasher, and Wi-Fi. All HVAC systems are less than three years old, and the building has been completely remodeled, minimizing near-term capital needs. The property is currently configured as one-bedroom apartments and is fully occupied under conventional residential leases, with strong historic income performance.
Positioned just minutes from Downtown Tampa, Tampa Riverwalk, and major business districts, the location appeals to high-demand renters, medical professionals, and corporate clientele. Proximity to Tampa General Hospital and Peter O. Knight Airport reinforces the property’s suitability for either extended-stay furnished rentals or short-term leasing, offering significant upside with NOI potential over $200,000 annually under an STR strategy.
This is a rare chance to own a stable, income-producing asset in one of Tampa’s most prestigious, walkable, and waterfront communities.
This offering presents an outstanding opportunity to acquire a fully renovated 12-unit multifamily property in the highly coveted Davis Islands neighborhood of Tampa. Situated at 515 Columbia Drive, the asset combines exceptional location advantages with immediate revenue potential, making it an attractive play for both traditional leasing operators and value-add investors.
Each unit has been modernized and includes in-unit washer and dryer, microwave, dishwasher, and Wi-Fi. All HVAC systems are less than three years old, and the building has been completely remodeled, minimizing near-term capital needs. The property is currently configured as one-bedroom apartments and is fully occupied under conventional residential leases, with strong historic income performance.
Positioned just minutes from Downtown Tampa, Tampa Riverwalk, and major business districts, the location appeals to high-demand renters, medical professionals, and corporate clientele. Proximity to Tampa General Hospital and Peter O. Knight Airport reinforces the property’s suitability for either extended-stay furnished rentals or short-term leasing, offering significant upside with NOI potential over $200,000 annually under an STR strategy.
This is a rare chance to own a stable, income-producing asset in one of Tampa’s most prestigious, walkable, and waterfront communities.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Amenities
- Smoke Detector
Unit Amenities
- Air Conditioning
- Cable Ready
- Dishwasher
- Microwave
- Washer/Dryer
- Heating
- Ceiling Fans
- Kitchen
- Hardwood Floors
- High Speed Internet Access
- Ice Maker
- Refrigerator
- Range
- Wi-Fi
- Double Pane Windows
- Linen Closet
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 12 | $2,352 | 577 |
Fairly walkable
50/100
Moderately drivable
70/100
Minimal public transit
10/100
Very bikeable
80/100
Property Taxes
| Parcel Number | A-30-29-19-509-000109-00005.0 | Improvements Assessment | $1,897,000 (2025) |
| Land Assessment | $100 (2025) | Total Assessment | $1,897,100 (2025) |
Property Taxes
Parcel Number
A-30-29-19-509-000109-00005.0
Land Assessment
$100 (2025)
Improvements Assessment
$1,897,000 (2025)
Total Assessment
$1,897,100 (2025)
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
515 Columbia Dr
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

