BNBCalc Short Term Rental Rental Arbitrage Analysis 1700 Hudderfield Cir W

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$40,772

Profit (Cash Flow)

-$1,128

Cash on Cash Return

-13.1%

Annual Revenue

$40,772

AirDNA projects $183/night at 67% occupancy ($44,782). Airbtics projects $161/night at 61% occupancy ($35,870). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 61% occupancy rate, $183 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,292	$34,930	$50,222	$59,931
Occupancy	53%	62%	69%	74%
Nightly Rate	$130	$146	$190	$211

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
SMV Cute Jacksonville Bungalow! Central	$29,187	$117	60%	3	1	3	$139	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Cozy Retreat By Mayo, Beach, Pet Friendly Backyard	$56,423	$164	94%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (169)
Urban Oasis Fire Pit, Grill, Hot tub	$49,426	$173	74%	3	2	2	$150	❌	✅	✅	Y / Y	⭐️ 4.7 (42)
Near Downtown, Hospitals and the Beach	$16,786	$114	34%	3	1	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Cute 3Bdr2Bth near Mayo, 10mi to Stadium, PETS YES	$35,857	$124	74%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (32)
Cheerful Cottage w/ Big Yard Close to Everything	$31,136	$127	63%	3	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Cheerful 3-bedroom townhouse with indoor fireplace	$28,983	$124	53%	3	3	3	$150	❌	✅	❌	Y / Y	⭐️ 4.8 (14)
Cheerful Residential 3 Bed + Game room POOL home	$33,615	$118	76%	3	2	2	$99	✅	✅	✅	Y / Y	⭐️ 4.8 (83)
Peaceful Family Lake House	$34,923	$143	63%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 4.7 (51)
Place to remember in a Wooded area sleeps 7	$37,830	$152	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (247)
Sunshine Retreat Pool House!	$60,187	$237	68%	3	2	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (42)
Bright New Home w/hottub close Beaches /UNF/Mayo	$50,373	$210	62%	3	2	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (75)
Lovely and comfy 3 bedroom -Modern Family friendly	$33,961	$139	61%	3	2	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (74)
Amazing Location! Beach, shopping, food!	$32,421	$157	53%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (29)
~Colorful New Construction_Sleeps 10_Mayo Clinic~	$34,471	$131	66%	3	2	2	$199	❌	❌	✅	Y / Y	⭐️ 4.8 (37)
Jacksonville Charm 3/1 Live Oak Getaway New Build	$52,502	$324	43%	3	1	28	$175	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Comfort house,Private Pool close to beaches/shop	$50,675	$289	47%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (79)
The Salty Goose, Waterfront Pool Home, Sleeps 6	$59,907	$226	71%	3	2	2	$215	✅	❌	✅	Y / Y	⭐️ 5 (188)
No Cleaning Fee by Mayo/beach/UNF/Town Center	$33,866	$134	64%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cozy Bungalow Jax	$27,292	$113	60%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (158)
Pineapple Paradise~Hot Tub, Pool, Billiards, Grill	$44,318	$188	57%	3	2	3	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
Minutes from Beach, Mayo. Restaurants walking dist	$40,989	$148	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (160)
Centrally located 6bed/2bath home in JAX	$29,582	$164	45%	3	2	1	$175	❌	❌	✅	Y / Y	⭐️ 4.7 (20)
Florida Family Fun!	$35,048	$119	78%	3	2	2	$99	✅	✅	✅	Y / Y	⭐️ 5 (3)
Deluxe Home Near Beach, Mayo, Walk To Shops/Dining	$47,686	$199	62%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (51)
Cozy Lakeside Oasis 2.4mi to Town Cntr 6mi to Mayo	$45,331	$190	62%	3	2	2	$170	❌	❌	✅	Y / Y	⭐️ 4.9 (88)
Cozy Tan 3 Bedroom 2 Bath home	$33,228	$137	63%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (54)
Waterfront Cottage on Greenfield Creek	$54,868	$202	74%	3	2	5	$145	❌	❌	❌	Y / Y	⭐️ 4.9 (100)
Jacksonville South 3bed/2.5 bath	$34,038	$150	62%	3	3	7	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Boho Flat Minutes to Town Center	$25,424	$137	43%	3	2	2	$140	❌	❌	❌	Y / N	⭐️ 4.5 (17)
Town Center Pool Home: Central	$35,085	$96	94%	3	2	1	$140	✅	❌	❌	Y / Y	⭐️ 4.8 (41)
Cozy Gray 3 Bedroom 2 Bath home	$35,489	$148	63%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (12)
15 minutes to the beach.	$30,624	$118	69%	3	2	2	$60	❌	❌	❌	Y / N	⭐️ 4.5 (18)
Glimmering Getaway \|By Mayo&Beach\|Sleeps7\|King\|Pet	$51,050	$190	70%	3	2	1	$225	❌	❌	✅	Y / Y	⭐️ 5 (14)
Minutes from the beach and shops	$23,703	$134	45%	3	2	2	$125	❌	❌	❌	Y / N	⭐️ 4.6 (5)
Comfy House Close to Beach & Hospitals!	$47,812	$200	61%	3	3	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (6)
Cozy Restful Memory 3BR@Neptune Beach	$41,955	$197	53%	3	2	1	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (11)
James-Ames to please	$23,424	$142	44%	3	2	3	$150	❌	❌	✅	Y / N	⭐️ 5 (1)
New! Townhouse 3bd 2ba Mayport Area/Mayo Clinic	$29,100	$145	50%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (11)
Afsoon's Cozy Getaway	$28,977	$133	57%	3	2	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (25)

Return Metrics

-13.11% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$1,128	-$2,256	-$3,384	-$4,512	-$5,640	-$11,281	-$33,845
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	-$1,128	-$2,256	-$3,384	-$4,512	-$5,640	-$11,281	-$33,845

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.11%

Payback Period Days

Return on Investment

-13.11%

1700 Hudderfield Cir W Jacksonville, Florida, 32246-0653

3 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$2,225

Zestimate

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$40,772

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $183/night at 67% occupancy.Projected nightly rate is $161/night at 61% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$38,188

Avg annual revenue

61%

Avg occupancy rate

$161

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

$45k

$60k

-$1,128

Profit

Revenue

$40,772

Operating Expenses

$17,300

Operating Income

$23,472

Net Effective Rent

$24,600

Profit (Cash Flow)

-$1,128

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-13.11%

Payback Period Days