BNBCalc Short Term Rental Investment Analysis 101 Easy St, Jacksonville, NC

2 bed • 1 bath • 6 guests • $140,000

BNB

Calc

Annual Revenue

$30,680

Profit (Cash Flow)

$124

Cap Rate

7.5%

Annual Revenue

$30,680

AirDNA projects $92/night at 70% occupancy ($23,521). Airbtics projects $99/night at 69% occupancy ($24,949). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 84% occupancy rate, $100 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles	25%	50%	75%	90%
Revenue	$18,233	$25,194	$32,764	$44,779
Occupancy	60%	73%	84%	87%
Nightly Rate	$79	$89	$100	$133

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Townhome Jacksonville	$16,021	$99	39%	2	2.5	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (51)
Whiteoak Duplex Unit-Piney Green Area	$26,619	$87	77%	2	1	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (220)
Boho Chateau- close to base and beaches!	$28,716	$87	87%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (60)
Prime Area l Min to Base+Parks+Fireplace+3 TVs	$21,504	$61	87%	2	2.5	2	$86	❌	❌	❌	Y / Y	⭐️ 5 (52)
The Get-Away-Spot\|Cozy & Spacious\|Close to base	$19,772	$124	42%	2	2.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (33)
Fun 2 Bed/2 Bath Duplex.Private Yard*Dogs Allowed	$27,932	$85	84%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (79)
Jacksonville Retreat w/ Yard ~ 16 Mi to Beach	$25,087	$118	43%	2	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Townhouse minutes from base. Free parking.	$17,175	$74	54%	2	2.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (83)
Classy comes to the village	$29,274	$89	86%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (153)
Great Jacksonville duplex on quiet cul-de-sac.	$22,028	$79	72%	2	2	1	$55	❌	❌	✅	Y / Y	⭐️ 5 (213)
Cozy duplex Close to Base, shops, Children Park	$24,982	$92	70%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (54)
Midway Park Hideaway @ TopShelfStays	$23,119	$80	61%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.5 (192)
Modern Duplex on quiet cul-de-sac in Jacksonville	$21,166	$77	70%	2	2	2	$55	❌	❌	❌	Y / Y	⭐️ 5 (211)
Relaxing retreat close to Camp Lejeune	$29,420	$83	92%	2	2	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (103)
Roomy Townhouse Near Military Base and Beaches	$21,820	$103	53%	2	2.5	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (71)
Secluded Country Stay	$16,507	$98	43%	2	2	2	$60	❌	❌	✅	Y / Y	⭐️ 5 (34)
Comfortable 2 Bedroom Townhouse	$23,621	$92	63%	2	1	5	$85	❌	❌	❌	Y / Y	⭐️ 5 (67)
Naomi’s lovely condo!	$23,039	$86	67%	2	2.5	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (51)
The Village Cow	$25,294	$74	85%	2	1	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (123)
Cozy 2 bedroom home with fireplace close to base	$29,043	$94	80%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (49)
Newly Renovated-Central Jacksonville/Lejeune/Beach	$45,698	$172	69%	2	1.5	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (18)
Stylish 2-bedroom townhome 10min from Camp Lejeune	$45,893	$152	78%	2	2.5	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (71)
Cozy and Cute apartment near Camp Lejeune (109)	$25,021	$74	90%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (173)
Lux Townhome by Lejeune/shopping	$24,328	$85	69%	2	2.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (14)
Suite Frances - 2 bedroom 2 bath charming duplex	$28,633	$97	75%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (37)
🌈New & Clean Jacksonville/Swansboro/Lejeune/Beach	$48,334	$186	71%	2	1.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (65)
Cozy and Clean Apartment Near Camp Lejeune (156)	$23,152	$68	88%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (221)
Cozy Two Bedroom Apartment near Camp Lejeune (154)	$19,635	$65	77%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (174)
Cozy home close to base	$23,982	$83	74%	2	2	1	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (112)
✨COZY HOME NEAR CAMP LEJEUNE/HUBERT/🐻 ISLAND✨	$19,428	$131	36%	2	1.5	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (62)
Cottage at Brandymill- chic, quiet & comfortable!	$28,371	$90	83%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (81)
Patriotic Pad- 15 mins to the beach!	$30,311	$96	85%	2	2	2	$59	❌	❌	❌	Y / Y	⭐️ 5 (73)
NEW - Minimalistic Farmhouse!	$25,825	$84	84%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Freshly redone 2-bedroom 2-bath w/ peaceful patio	$31,200	$105	77%	2	2	1	$80	❌	❌	❌	Y / Y	⭐️ 5 (32)
cute townhouse close to beach and base	$22,939	$89	68%	2	2	2	$65	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Mid Century on Meadow	$25,407	$129	50%	2	2.5	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (37)
Jacksonville modern duplex	$24,233	$77	82%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (43)
Adorable Duplex close to beaches and shopping.	$27,756	$75	100%	2	1	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (160)
Charming and Stylish Townhome!	$22,106	$98	58%	2	1.5	2	$125	❌	❌	✅	N / N	⭐️ 5 (8)
Charming Jacksonville Abode w/ Patio!	$29,614	$247	30%	2	2	3	$124	❌	❌	❌	Y / Y	⭐️ 3.5 (10)

Return Metrics

1.27% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$124	$248	$372	$497	$621	$1,242	$3,728
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$1,137	$2,357	$3,665	$5,068	$6,572	$15,890	$111,999
Down Payment	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000	$28,000
Property Appreciation	$4,200	$8,526	$12,981	$17,571	$22,298	$48,148	$199,816
Total Return	$33,827	$39,862	$46,116	$52,597	$59,318	$96,933	$354,502

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.27%

Cap Rate

7.46%

Return on Investment

15.15%

101 Easy St 1 Jacksonville, North Carolina, 28546

2 bed • 1 bath • 6 guests

Purchase Price

Jacksonville

Zoning

Laws

Airbnb Investor Score

$124

Annual Profit

7.5%

Cap Rate

1.3%

Cash on Cash

$30,680

Annual Revenue

BNBCalc predicts this property will get $99 per night with 69% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$26,100

Avg annual revenue

69%

Avg occupancy rate

$99

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$15k

$25k

$35k

$50k

$124

Profit

Revenue

$30,680

Operating Expenses

$20,229

Operating Income

$10,452

Mortgage & Taxes

$10,328

Profit (Cash Flow)

$124

$34,250

Cash Investment

Down Payment

$28,000

Renos & Furnishing

$6,250

Total

$34,250

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.27%

Cap Rate

7.46%

Return on Investment

15.15%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$7,767

Deductible property tax

$1,386

Your total deduction

$14,847

Your adjusted annual income

$150,000 - $14,847 = $135,153

Taxes on $135,153 (30%)

$40,546

Your old tax bill

$45,000

Your new tax bill

$40,546

Estimated tax savings

$4,454

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

1988

Size:

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 045392

Flood Zone: No

Tax Info

Year Assessed: 2021

Assessed Value: $30,933

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Morton Elementary with 8/10 star rating
Middle School: Hunters Creek Middle with 4/10 star rating
High School: White Oak High with 4/10 star rating