BNBCalc Short Term Rental Rental Arbitrage Analysis 13990 Bartram Park Blvd, Jacksonville, FL, 32258

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$34,088

Profit (Cash Flow)

$1,986

Cash on Cash Return

30.1%

Annual Revenue

$34,088

AirDNA projects $154/night at 98% occupancy ($55,122). Airbtics projects $153/night at 61% occupancy ($34,088). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 61% occupancy rate, $153 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$23,478	$37,718	$50,718	$60,049
Occupancy	45%	64%	78%	87%
Nightly Rate	$138	$156	$171	$181

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
20% Off The Jax Luxe Den	$36,084	$169	56%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 4.5 (29)
Sunshine Haven: 2BR w/Pool, Theater, Gym, Tennis	$49,628	$164	78%	2	2.5	1	$165	✅	❌	❌	Y / Y	⭐️ 5 (19)
Pet Friendly Retreat \|2Bed-2Bath \| 10/10 Location	$37,728	$149	65%	2	2	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (109)
Mandarin Cheerful 2 Bedroom Townhouse w/fireplace	$30,167	$128	59%	2	2.5	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (66)
The Retreat Home	$53,284	$181	78%	2	2	2	$145	❌	❌	❌	Y / Y	⭐️ 5 (44)
Gorgeous Resort Style Apartment	$31,710	$152	57%	2	2.5	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (32)
Patio Paradise: La Casa de Papel	$39,504	$181	55%	2	3	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (28)
Luxury 2 Bed/2 Bath with Resort Style Amenities	$52,845	$150	91%	2	3	1	$105	✅	❌	❌	Y / Y	⭐️ 4.9 (114)
Cheerful 2 bedroom townhome with indoor fire place	$38,529	$105	99%	2	2.5	3	$60	❌	❌	❌	Y / Y	⭐️ 5 (76)
Quiet townhouse Backyard. Pet friendly. I-95.	$33,863	$126	68%	2	2	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (66)
St. Augustine townhome w/ King Suite/foldout bed	$25,351	$182	36%	2	3	1	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (43)
Living My Best Life! Townhouse+WiFi+Pool+Parking	$22,797	$194	30%	2	3	2	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (38)
°Pent house°Full Kitchen°400Mbps°Self Check-In	$53,918	$188	74%	2	3	1	$300	✅	❌	❌	Y / Y	⭐️ 5 (48)
Lakeview Townhome, Pool, Beach & Hospitals	$39,693	$127	81%	2	2.5	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (32)
Serene 2BR Suite \| Team Joseph Ellen	$66,282	$200	89%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (26)
Themed Townhome w/ king suite	$30,284	$179	42%	2	3	1	$180	❌	❌	❌	Y / Y	⭐️ 4.8 (34)
Poolview Condo, 75in, Beachvibes	$39,133	$168	61%	2	3	2	$135	✅	❌	❌	Y / Y	⭐️ 4.4 (7)
Sleek Getaway Workspace Ready	$34,826	$173	55%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 4 (4)
Lovely 2 bedroom, 1 Bath Condo in Gated Community	$22,611	$140	32%	2	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Landing \| Spectacular 2BD, Gym, Yoga Studio	$48,458	$160	79%	2	2	7	$150	❌	❌	❌	Y / Y	⭐️ 0 (1)
Landing \| Stunning 2BD, Yoga Studio, Gym	$45,477	$168	69%	2	2	7	$150	❌	❌	❌	Y / Y	⭐️ 0 (0)
Landing \| Incredible 2BD, Pool, Gym	$45,677	$156	80%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Chill Will	$48,576	$158	84%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (28)
5-STAR Modern Luxe	$43,995	$156	76%	2	2	2	$120	✅	❌	✅	Y / Y	⭐️ 4.8 (26)
2-Bedroom Roommate Townhome	$29,931	$174	47%	2	2.5	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Jax Cozy Stay	$10,541	$72	40%	2	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (26)
Malibu Cottage on Lake Mandarin WIFI, FIRE PIT	$34,772	$138	65%	2	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (58)
Landing \| Amazing 2BD, Yoga Studio, Pool	$39,968	$168	65%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Relax in Style: Charming 2 BR in Resort Community	$41,265	$115	87%	2	3	2	$165	✅	❌	❌	Y / Y	⭐️ 5 (13)
Landing \| Amazing 2BD, Pool, Gym	$31,918	$171	51%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Zen Den	$51,517	$153	92%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (27)
Modern 2Bd Gem, Ideal Workspace	$44,549	$179	68%	2	3	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (2)
Landing \| Stunning 2BD, Pool, Gym	$39,350	$168	64%	2	2	7	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Islander Oasis 2 Bed/1 Bath Cottage Retreat	$34,066	$138	64%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (31)
Jacksonville's Serene Retreat	$39,008	$146	73%	2	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Beautiful Resort Style 2 bed/ 2.5 bath	$19,560	$132	39%	2	3	4	$120	✅	❌	❌	Y / Y	⭐️ 4.9 (42)

Return Metrics

30.09% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,986	$3,972	$5,958	$7,944	$9,930	$19,860	$59,581
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	$1,986	$3,972	$5,958	$7,944	$9,930	$19,860	$59,581

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.09%

Payback Period Days

1213

Return on Investment

30.09%

13990 Bartram Park Blvd Jacksonville, Florida, 32258

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$34,088

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $154/night at 98% occupancy.Projected nightly rate is $153/night at 61% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$35,956

Avg annual revenue

61%

Avg occupancy rate

$153

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

$10k

$30k

$45k

$65k

$1,986

Profit

Revenue

$34,088

Operating Expenses

$14,102

Operating Income

$19,986

Net Effective Rent

$18,000

Profit (Cash Flow)

$1,986

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

30.09%

Payback Period Days

1213