BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 13487 Las Brisas Way, Jacksonville, FL, 32224

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$66,840

Profit (Cash Flow)

$7,750

Cash on Cash Return

90.1%

Annual Revenue

$66,840

AirDNA projects $189/night at 59% occupancy ($40,728). Airbtics projects $212/night at 66% occupancy ($51,104). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $244 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,098$52,615$69,843$88,533
Occupancy60%67%75%78%
Nightly Rate$153$206$244$298

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Cozy Beach Home Away From Home:For All occasions!

No image available

$35,232
$136
64%
311$225❌❌✅Y / Y⭐️ 4.9 (103)
Cozy Retreat By Mayo, Beach, Pet Friendly Backyard

No image available

$56,503
$166
93%
311$0❌❌✅Y / Y⭐️ 5 (169)
Fresh Remodel: Once Upon A Tide

No image available

$42,529
$243
46%
333$200❌❌❌Y / Y⭐️ 5 (18)
Cozy & Comfy 3 bedroom home-10min to the Beach

No image available

$40,692
$144
72%
322$130❌❌✅Y / Y⭐️ 5 (157)
Spacious Home: Large Yard w/ Game Room Near Beach

No image available

$45,458
$221
54%
322$160❌❌✅Y / Y⭐️ 4.8 (17)
Minutes from Beach, Mayo. Restaurants walking dist

No image available

$41,433
$150
71%
322$150❌❌❌Y / Y⭐️ 4.9 (160)
Little Lighthouse Cottage - JAX Beach/Mayo Clinic

No image available

$39,206
$119
87%
312$140❌❌❌Y / Y⭐️ 5 (28)
Cozy Beachside Duplex

No image available

$21,398
$111
48%
313$115❌❌✅Y / Y⭐️ 4.7 (19)
Coral Way | October Specials | 1 mile to beach

No image available

$69,561
$243
75%
321$150❌❌✅Y / Y⭐️ 5 (34)
[Hidden Gem] Beach Home,Blocks from Ocean+6 Bikes

No image available

$35,804
$161
57%
322$170❌❌❌Y / Y⭐️ 5 (32)
A Jax Beach Gem! Tucked Away, Quiet Neighborhood

No image available

$53,665
$206
67%
322$175❌❌✅Y / Y⭐️ 4.8 (20)
3BR house w/king beds, huge yard, Mayo Clinic

No image available

$53,721
$249
56%
322$200❌❌❌Y / Y⭐️ 5 (40)
Refreshingly Chic 3BR/1.5BA Near Pristine Beaches

No image available

$34,042
$120
72%
322$150❌❌✅Y / Y⭐️ 5 (36)
Beachside w/ Billiard RM & Outdoor Shower!

No image available

$52,207
$206
64%
322$150✅❌❌Y / Y⭐️ 5 (120)
Southern Sand awaits! Spacious Pool!

No image available

$50,941
$211
64%
323$150✅❌❌Y / Y⭐️ 5 (39)
Jax Beach Vibes-unique, near beach with game room

No image available

$46,024
$186
65%
322$175❌❌✅Y / Y⭐️ 4.9 (22)
Pineapple Paradise~Hot Tub, Pool, Billiards, Grill

No image available

$45,460
$197
56%
323$200✅✅✅Y / Y⭐️ 4.8 (39)
*High Tide JAX Beach Pool Home*

No image available

$71,553
$469
41%
333$220✅❌❌Y / Y⭐️ 5 (8)
The Salty Goose, Waterfront Pool Home, Sleeps 6

No image available

$65,029
$231
76%
322$215✅❌✅Y / Y⭐️ 5 (188)
Lux Pool Home Close to Mayo & Jacksonville beach!

No image available

$93,413
$297
84%
324$175✅❌✅Y / Y⭐️ 5 (58)
Swim, Beach, Game, Shop, Sleep, Repeat -Beachwood

No image available

$84,399
$333
65%
333$250✅✅❌Y / Y⭐️ 5 (20)
Heated Pool, 3/2 Home 1mi to Mayo, 3mi to Beach

No image available

$76,995
$268
76%
323$200✅❌✅Y / Y⭐️ 5 (55)
*Serenity by the Sea*- Pool, Cozy, Jax Beach

No image available

$60,828
$236
69%
322$175✅❌✅Y / Y⭐️ 4.8 (84)
Casita w/Heated Pool, Gas Fireplace, Game Room

No image available

$94,588
$391
64%
323$250✅✅✅Y / Y⭐️ 5 (73)
Beach Retreat with Backyard Flair! w/Yard Games

No image available

$30,093
$104
67%
321$135❌❌✅Y / Y⭐️ 4.9 (90)
Sunshine Retreat Pool House!

No image available

$60,108
$239
67%
323$150✅✅✅Y / Y⭐️ 5 (42)
Oasis minutes from the beach.

No image available

$36,417
$119
77%
321$120❌❌✅Y / Y⭐️ 4.9 (110)
Bright New Home w/hottub close Beaches /UNF/Mayo

No image available

$50,285
$210
61%
322$170❌✅❌Y / Y⭐️ 5 (75)
Pool Home with Game Room in Heart of Jax Beach!

No image available

$65,982
$221
77%
321$185✅❌✅Y / Y⭐️ 4.8 (88)
The Peachy Palm *BEACH HOUSE* Newly renovated!

No image available

$42,403
$163
69%
322$135❌❌✅Y / Y⭐️ 4.9 (167)
Jacksonville Charm 3/1 Live Oak Getaway New Build

No image available

$40,163
$316
34%
3128$175❌❌❌Y / Y⭐️ 4.7 (3)
Cozy Bungalow Jax

No image available

$31,093
$120
65%
322$140❌❌❌Y / Y⭐️ 4.9 (158)
Endless summers! Cozy home, heated pool, near Mayo

No image available

$79,364
$267
78%
323$200✅❌✅Y / Y⭐️ 4.8 (98)
Mayo Clinic 1.8 miles-#2 Your Home Away From Home

No image available

$45,580
$180
67%
323$150❌❌❌Y / Y⭐️ 5 (51)
THE PALM SHACK: The Perfect Coastal Getaway

No image available

$46,853
$150
81%
321$180❌❌✅Y / Y⭐️ 5 (48)
Mayo Clinic townhouse w/ 1st floor Primary suite

No image available

$76,837
$269
77%
337$250✅❌✅Y / Y⭐️ 5 (13)
Single Story Retreat, Backyard Oasis & Heated Pool

No image available

$77,257
$290
70%
323$225✅❌✅Y / Y⭐️ 5 (89)
Deluxe Home Near Beach, Mayo, Walk To Shops/Dining

No image available

$50,747
$207
64%
322$150❌❌✅Y / Y⭐️ 5 (51)
Amazing Location! Beach, shopping, food!

No image available

$35,108
$155
58%
321$150❌❌✅Y / Y⭐️ 4.5 (29)
Seaside Serenity ~By JaxBeach&Mayo~ Sleeps 8 & Pet

No image available

$38,853
$205
49%
321$225❌❌✅Y / Y⭐️ 4.9 (8)

Return Metrics

90.12% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$7,750$15,500$23,251$31,001$38,752$77,504$232,514
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$7,750$15,500$23,251$31,001$38,752$77,504$232,514

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

90.12%

Payback Period Days

405

Return on Investment

90.12%

property-location

13487 Las Brisas Way Jacksonville, Florida, 32224

3 bed • 2 bath • 9 guests

Agent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide


Laws


Market Data

$66,840

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $189/night at 59% occupancy ($40,728.35). Airbtics projects $212/night at 66% occupancy ($51,104).

Top 26% of comparables

Top 28% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$52,945

Avg annual revenue

66%

Avg occupancy rate

$212

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

$20k

$45k

$70k

$95k

Sign up to see the data on 40 all comparables

$7,750

Profit

Revenue

$66,840

Operating Expenses

$20,689

Operating Income

$46,150

Net Effective Rent

$38,400

Profit (Cash Flow)

$7,750

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

90.12%

Payback Period Days

405