BNBCalc Short Term Rental Rental Arbitrage Analysis 11 E Forsyth St, Jacksonville, FL 32202

2 bed • 2 bath • 1 guests • $0

BNB

Calc

Annual Revenue

$36,561

Profit (Cash Flow)

$140

Cash on Cash Return

2.1%

Annual Revenue

$36,561

AirDNA projects $143/night at 34% occupancy ($17,758). Airbtics projects $116/night at 60% occupancy ($25,420). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 70% occupancy rate, $143 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,391	$26,257	$36,943	$50,460
Occupancy	52%	62%	70%	79%
Nightly Rate	$84	$108	$136	$165

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Modern bungalow	$23,758	$86	70%	2	1	3	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (45)
Charming, Spacious Historic Retreat in Springfield	$21,559	$125	44%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (82)
Boutique Home in Jax City	$24,013	$63	92%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (156)
Comfy, Cozy San Marco Gem	$20,542	$80	63%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.8 (240)
Charming Apartment at Laura Street	$13,836	$64	51%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.8 (239)
Fancy's Historic Apartment	$18,495	$67	68%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (230)
Comfortable and homey 2 bedroom/1 bath	$18,859	$70	66%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Charming Apartment in San Marco	$23,022	$93	59%	2	1	1	$105	❌	❌	✅	N / Y	⭐️ 4.8 (76)
Adorable Riverview	$33,249	$154	56%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Buddy's Historic Bungalow	$39,797	$136	75%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (225)
2BR Historic Home 5 mins to VyStar DT Jax	$21,813	$66	79%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (261)
Lovely contemporary 2 bedroom/ 5 min from Vystar	$17,911	$72	60%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (147)
Adorable Condo - 2 blocks from San Marco Square!!!	$28,569	$113	64%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Beautiful bungalow	$26,240	$79	85%	2	1	3	$110	❌	❌	✅	Y / Y	⭐️ 4.7 (38)
Bright & spacious apt - very pet friendly!	$20,199	$78	65%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Charming 2BDR ~3mins Downtown+6mins Riverside	$25,435	$113	54%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Spacious 2/1 in historic walkable neighborhood	$41,002	$148	73%	2	1	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (100)
Historic Dream Walkable *1 mile to Downtown Jax	$22,254	$123	45%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (95)
Cute 2-bedroom bungalow in the heart of San Marco!	$36,102	$137	72%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (59)
"Hogan's Creek Retreat #3" TV, AC, Wi-Fi	$23,851	$111	56%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (19)
Charming Duplex•Walk to River, Park, Dining +more!	$29,121	$91	79%	2	1	2	$137	✅	❌	✅	Y / Y	⭐️ 5 (33)
"Hogan's Creek Retreat #2" TV, AC, Wi-Fi	$26,945	$111	63%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
"Hogan's Creek Retreat #4" TV, AC, Wi-Fi	$27,775	$109	67%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (15)
"Hogan's Creek Retreat #1" TV, AC, Wi-Fi	$18,692	$111	44%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (13)
The Gathering House B- Sleeps 6, 2BR	$19,480	$106	46%	2	1	2	$125	❌	❌	✅	N / Y	⭐️ 4.8 (17)
"Leah's Landing" Grill, Fire Pit, Corn Hole	$36,507	$163	58%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Luxurious 2BR off Saint Johns River	$70,513	$284	65%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Stylish 2 BR apartment - perfect for relaxing!	$24,889	$86	73%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Hideaway Haven \| 2BR \| UF Health - Jags Stadium	$25,932	$106	61%	2	1	2	$160	❌	❌	✅	Y / Y	⭐️ 4.6 (22)
Forth House - charming 2 BR apt in historic SPR!!!	$19,069	$89	54%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.6 (35)
Airy apartment in historic Springfield	$17,790	$79	53%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (114)
Hip Historic San Marco - Close to Downtown 1st Flr	$34,719	$111	83%	2	1	3	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Hip Historic San Marco, Close to Downtown 2nd Flr	$33,052	$108	83%	2	1	3	$74	❌	❌	❌	Y / Y	⭐️ 4.9 (114)
1 Mile to EverBank Stadium \|Fenced Yard\| Dogs Okay	$28,436	$160	45%	2	1	7	$145	❌	❌	✅	Y / Y	⭐️ 4.2 (6)
2 BR Historic Craftsman styled Bungalow	$29,791	$105	70%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (134)
Historic Fennelle Residence 2	$32,144	$148	56%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (90)
917- Stylish, Pets OK, San Marco Near Hospitals	$14,053	$108	31%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (75)

Return Metrics

2.12% cash on cash return is a fair return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$140	$280	$420	$560	$700	$1,400	$4,200
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$140	$280	$420	$560	$700	$1,400	$4,200

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.12%

Payback Period Days

17218

Return on Investment

2.12%

11 E Forsyth St Jacksonville, Florida, 32202

2 bed • 2 bath • 1 guests

Monthly Rent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$36,561

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $143/night at 34% occupancy.Projected nightly rate is $116/night at 60% occupancy.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$26,183

Avg annual revenue

60%

Avg occupancy rate

$116

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

$30k

$50k

$70k

$140

Profit

Revenue

$36,561

Operating Expenses

$16,753

Operating Income

$19,808

Net Effective Rent

$19,668

Profit (Cash Flow)

$140

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

2.12%

Payback Period Days

17218