BNBCalc Short Term Rental Investment Analysis 1528 N Liberty St, Jacksonville, FL, 32206

1 bed • 1 bath • 4 guests • $130,839

BNB

Calc

Annual Revenue

$20,709

Profit (Cash Flow)

$3,042

Cap Rate

3.3%

Annual Revenue

$20,709

AirDNA projects $90/night at 63% occupancy ($20,709). Airbtics projects $81/night at 61% occupancy ($18,046). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 63% occupancy rate, $90 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,570	$18,379	$25,011	$37,458
Occupancy	48%	62%	72%	86%
Nightly Rate	$67	$75	$88	$112

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Loft in Historic Springfield	$23,884	$66	86%	1	2	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (266)
Forth House - Eclectic and fun 1BR in SPR!	$15,988	$74	53%	1	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (24)
Historic and Modest Boho Inspired Apartment 3.0	$16,358	$57	70%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.9 (449)
Downtown Jacksonville Historic District	$15,093	$63	57%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (271)
Historic and Modest Boho Inspired Apartment 1.0	$14,482	$69	52%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.8 (293)
Historic and Modest Boho Inspired Apartment 6.0	$12,022	$58	49%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.9 (180)
❤️Private Pool Couples Getaway- Downtown	$33,816	$86	98%	1	1	2	$135	✅	❌	❌	N / Y	⭐️ 5 (332)
Urban Farmhouse in Historic Springfield	$18,876	$67	65%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (194)
Cozy Cottage in Springfield, Downtown Jax	$37,589	$114	85%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (109)
1432- Pets & Kids Ok, Near Downtown, Sleeps 4	$17,874	$96	47%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (91)
Llama Lounge	$11,224	$54	47%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (657)
This May Be the Nicest Suite in Jacksonville	$17,401	$76	59%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (338)
Historic Apt walking distance to Main Street	$17,338	$70	61%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (237)
Casita on the Park near downtown Jax/ UF Health	$17,524	$61	70%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (123)
Vita Nova: Fresh and Modern with Retro Vibes	$19,590	$57	87%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (311)
1.5 Miles to EverBank Stadium \|BBQ, Firepit \|	$30,166	$195	41%	1	2	7	$120	❌	✅	✅	Y / Y	⭐️ 4.9 (44)
Historic Rustic Glam Abode	$19,421	$70	69%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (270)
Near Downtown Jacksonville	$18,357	$74	63%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (119)
Large Loft w/Balcony, Shared Patio w/Hot Tub, BBQ	$27,062	$147	48%	1	2	7	$120	❌	✅	✅	Y / Y	⭐️ 4.8 (37)
Sunny & bright - cute 1 BR apt in historic SPR	$18,005	$65	72%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (96)
Historic and Modest Boho Inspired Apartment 2.0	$12,500	$58	54%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (214)
Downtown City View Loft	$16,486	$93	44%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 4.7 (157)
The Gardener's Cottage	$26,805	$75	94%	1	1	1	$34	✅	❌	✅	N / Y	⭐️ 4.8 (807)
10th Street Retreat #1-Wi-Fi, Porch, Sleeps 4	$35,662	$115	82%	1	1	2	$120	❌	❌	✅	N / Y	⭐️ 4.7 (11)
Open & Bright - 5 min drive to TIAA Bank field	$20,616	$78	68%	1	1	2	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (80)
Quaint and Cozy Historic Hideaway	$21,577	$80	68%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (204)
5th Street Retreat	$11,181	$88	32%	1	1	2	$50	❌	❌	❌	N / N	⭐️ 4.9 (22)
Lofty Downtown Pad with High Rise Views	$22,365	$68	82%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (114)
Stay Springfield #7 Downtown, Cozy, WI-FI	$15,918	$81	51%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.7 (51)
Stay Springfield #5 Downtown, Cozy, WI-FI	$16,032	$78	53%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.5 (53)
Budget friendly studio apt in historic Springfield	$19,740	$71	65%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (43)
Stay Springfield #4 Cozy, WI-FI, Downtown	$16,365	$88	48%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.5 (60)
Cozy Downtown One Bedroom Apartment Jacksonville	$11,057	$69	39%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Elegant 1BR King Bed Apts - 1 Mile to TIAA Bnk Fld	$16,988	$89	44%	1	1	2	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
10th Street Retreat #3-Wi-Fi, Porch, Sleeps 4	$31,052	$112	74%	1	1	2	$120	❌	❌	✅	N / Y	⭐️ 5 (10)
Peace on 9th	$23,445	$80	77%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (34)
Lovely Guesthouse in the Up-and-Coming Springfield	$31,974	$96	91%	1	1	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (28)
Stay Springfield #3 WIFI, Cozy, Downtown	$19,595	$84	63%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.6 (49)

Return Metrics

8.85% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,041	$6,083	$9,125	$12,167	$15,209	$30,418	$91,254
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$104,671	$104,671	$104,671	$104,671	$104,671	$104,671	$104,671
Down Payment	$26,167	$26,167	$26,167	$26,167	$26,167	$26,167	$26,167
Property Appreciation	$3,925	$7,968	$12,132	$16,421	$20,839	$44,997	$186,741
Total Return	$137,805	$144,890	$152,096	$159,427	$166,887	$206,254	$408,835

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.85%

Cap Rate

3.31%

Return on Investment

24.02%

1528 N Liberty St Jacksonville, Florida, 32206

1 bed • 1 bath • 4 guests

Purchase Price

Est. $628/mo

Inquire about this property

Contact Agent

$57,300

Zestimate

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

-$4,488

Annual Profit

3.3%

Cap Rate

8.9%

Cash on Cash

$20,709

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $90/night at 63% occupancy.Projected nightly rate is $81/night at 61% occupancy.

Occupancy Rate

Top 48% 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.

$19,782

Avg annual revenue

61%

Avg occupancy rate

$81

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

$5k

$15k

$30k

$40k

$3,042

Profit

Revenue

$20,709

Operating Expenses

$16,372

Operating Income

$4,337

Mortgage & Taxes

$1,295

Profit (Cash Flow)

$3,042

$30,418

Cash Investment

Down Payment

$26,168

Renos & Furnishing

$4,250

Total

$30,418

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.85%

Cap Rate

3.31%

Return on Investment

24.02%

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

$6,210

Deductible property tax

$1,295

Your total deduction

$18,037

Your adjusted annual income

$150,000 - $18,037 = $131,963

Taxes on $131,963 (30%)

$39,589

Your old tax bill

$45,000

Your new tax bill

$39,589

Estimated tax savings

$5,411

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:

4,959 sqft

Year built:

1951

Size:

1,287 sqft

Type:

MFR

Parking:

Heating:

Convection

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
40 W 4th St	4	2	2,199	-	2,838	1897	$0	-
2040 N Laura St	4	2	2,548	-	5,200	1919	$378,820	908
1934 N Laura St	4	3	2,040	-	4,080	1914	$449,000	-
1345 N Laura St	4	2	2,232	-	4,681	1909	$0	-
1228 Clark St	4	2	1,932	-	2,907	1908	$0	-
1939 Silver St	4	3	2,726	-	4,934	1916	$465,000	-
44 Cottage Ave	4	4	2,880	-	5,822	1938	$321,200	38
1033 Franklin St	4	2	1,316	-	3,947	1957	$115,000	-
1525 N Liberty St	4	2	1,872	-	5,350	1909	$200,000	-
451 E 7th St	3	2	2,205	-	5,225	-	$489,000	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Triplex (3 Units, Any Combination)

Stories: 2

Lot size: 4,959 sqft

Building area: 1,287 sqft

Garage: No

Heating: Convection

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RMD-S

Land Use: Triplex

Parcel Number: 071322-0000 01

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2024

Assessed Value: $186,129

County Est. Land Value: $55,290

Assessed Land Value: $55,290

County Est. Structure Value: $130,839

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/26/24	$300,000	68%	Christopher Reese
04/23/19	$0	0%	Mimis Property Management Llc
08/03/17	$0	0%	Cherie Joy Katin
06/16/15	$0	0%	Cherie Joy Katin

Ownership

Name: Christopher Reese

Owner Occupied: No

Owner Mailing Address: 505 25th 1 2 Street, Virginia Bch, VA 32084

Years Owned: 5

Home Equity: $87,000

Mortgage Balance Remaining: $205,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Richard L. Brown Elementary School0
Middle School: Matthew W. Gilbert Middle School with 2/10 star rating
High School: Andrew Jackson High School with 3/10 star rating