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 Investment Analysis 1746 Penman Rd

3 bed • 2 bath • 9 guests • $650,001

BNB

Calc

Annual Revenue

$57,636

Profit (Cash Flow)

-$7,384

Cap Rate

5.6%

Annual Revenue

$57,636

AirDNA projects $263/night at 60% occupancy ($57,635). Airbtics projects $227/night at 66% occupancy ($54,720). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 60% occupancy rate, $263 rate per night.

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

Percentiles25%50%75%90%
Revenue$35,086$52,811$70,407$85,330
Occupancy59%68%75%77%
Nightly Rate$156$204$246$289

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

$36,930
$135
67%
311$225❌❌✅Y / Y⭐️ 4.9 (103)
Fresh Remodel: Once Upon A Tide

No image available

$41,390
$241
45%
333$200❌❌❌Y / Y⭐️ 5 (18)
Vintage Beach Bungalow - Walk to Jax Beach, Ho

No image available

$32,292
$143
55%
313$200❌✅✅Y / Y⭐️ 4.8 (39)
Luxury Townhouse--1.5 block stroll to the Beach

No image available

$71,110
$262
73%
342$200❌❌❌Y / Y⭐️ 5 (120)
Coral Way | October Specials | 1 mile to beach

No image available

$70,255
$245
76%
321$150❌❌✅Y / Y⭐️ 5 (34)
Beachside w/ Billiard RM & Outdoor Shower!

No image available

$51,004
$206
62%
322$150✅❌❌Y / Y⭐️ 5 (120)
Southern Sand awaits! Spacious Pool!

No image available

$52,632
$211
66%
323$150✅❌❌Y / Y⭐️ 5 (39)
Endless summers! Cozy home, heated pool, near Mayo

No image available

$78,693
$260
79%
323$200✅❌✅Y / Y⭐️ 4.8 (98)
Refreshingly Chic 3BR/1.5BA Near Pristine Beaches

No image available

$28,722
$111
65%
322$150❌❌✅Y / Y⭐️ 5 (36)
Cozy Beachside Duplex

No image available

$21,573
$112
48%
313$115❌❌✅Y / Y⭐️ 4.7 (19)
Luxury Pool House Perfect for Family Getaway

No image available

$80,187
$240
88%
322$180✅❌✅Y / Y⭐️ 4.9 (100)
[Hidden Gem] Beach Home,Blocks from Ocean+6 Bikes

No image available

$36,453
$157
59%
322$170❌❌❌Y / Y⭐️ 5 (32)
*High Tide JAX Beach Pool Home*

No image available

$71,835
$463
42%
333$220✅❌❌Y / Y⭐️ 5 (8)
Heated Pool w Tiki Bar, Game Room, 3 Blks to Beach

No image available

$88,696
$286
83%
321$200✅❌✅Y / Y⭐️ 5 (55)
*Pink Flamingo House* -Pool, Gazebo, Luxury

No image available

$80,825
$250
87%
322$200✅❌✅Y / Y⭐️ 4.9 (89)
Work from Home | Steps to ocean | Beach Hideaway!

No image available

$52,751
$203
71%
3328$150❌❌✅Y / Y⭐️ 5 (58)
Luxury beach house with free Parking

No image available

$43,734
$236
50%
3328$200❌❌❌Y / Y⭐️ 4.7 (23)
Sunshine Daydream Beach Bungalow

No image available

$54,719
$209
71%
322$125❌❌❌Y / Y⭐️ 4.9 (19)
FL Charm A Beach House close to Mayo, TPC & Beach.

No image available

$40,840
$153
69%
311$75❌❌❌N / Y⭐️ 4.8 (251)
Come A Wave from It All - Pet Friendly 3 BR/2 BA

No image available

$43,360
$152
75%
323$185❌❌✅Y / Y⭐️ 5 (41)
*Serenity by the Sea*- Pool, Cozy, Jax Beach

No image available

$60,154
$230
70%
322$175✅❌✅Y / Y⭐️ 4.8 (84)
Fncd Yrd / PetsOK / Walk2Beach / 3 Bdrm / 2 Bthrm

No image available

$33,457
$137
58%
323$175❌❌✅Y / Y⭐️ 4.8 (136)
Walk2Beach / 3 Bdrm / 2 Bthrm / PetsOK / Fncd Yrd

No image available

$36,394
$134
66%
323$175❌❌✅Y / Y⭐️ 5 (57)
Renovated Beach House w/ Pool and Outdoor Oasis

No image available

$95,046
$368
69%
322$150✅✅✅Y / Y⭐️ 5 (154)
Teddy's Beach House! Only 7 blocks to Beach!

No image available

$36,476
$138
67%
321$100❌❌✅Y / Y⭐️ 4.8 (43)
A Jax Beach Gem! Tucked Away, Quiet Neighborhood

No image available

$53,123
$203
67%
322$175❌❌✅Y / Y⭐️ 4.8 (20)
Jax Beach Vibes-unique, near beach with game room

No image available

$46,416
$178
69%
322$175❌❌✅Y / Y⭐️ 4.9 (22)
THE PALM SHACK: The Perfect Coastal Getaway

No image available

$42,966
$144
77%
321$180❌❌✅Y / Y⭐️ 5 (48)
Beachy Getaway - Just 1 Mile From The Ocean!

No image available

$46,471
$160
76%
322$200❌❌✅Y / Y⭐️ 4.8 (41)
Gorgeous POOL HOME - 5 min walk to Jax Beach!

No image available

$64,219
$275
59%
322$200✅❌✅Y / Y⭐️ 4.8 (64)
Single Story Retreat, Backyard Oasis & Heated Pool

No image available

$75,970
$278
72%
323$225✅❌✅Y / Y⭐️ 5 (89)
The Salty Fern

No image available

$41,034
$177
59%
321$125❌❌✅Y / Y⭐️ 5 (32)
Seaside Serenity ~By JaxBeach&Mayo~ Sleeps 8 & Pet

No image available

$42,638
$200
55%
321$225❌❌✅Y / Y⭐️ 4.9 (8)
Swim, Beach, Game, Shop, Sleep, Repeat -Beachwood

No image available

$77,953
$317
62%
333$250✅✅❌Y / Y⭐️ 5 (20)
Corner Casa (w Bikes!) Beach Home (3bd/2ba)

No image available

$47,068
$159
75%
324$120❌❌❌Y / Y⭐️ 5 (95)
Bright Modern Jax Bch Oasis! Minutes to Sand/Shops

No image available

$42,504
$237
49%
313$0❌❌❌Y / Y⭐️ 4.8 (23)
Townhome - Just 3 Blocks From The Ocean!

No image available

$59,449
$202
75%
332$170❌❌✅Y / Y⭐️ 5 (5)
Beachy Bungalow | Minutes to the Beach

No image available

$62,926
$206
77%
321$135❌❌❌Y / Y⭐️ 4.9 (51)
Boho Bungalow - Just 4 Blocks from the Beach!!!

No image available

$165,550
$893
49%
322$200❌❌✅Y / Y⭐️ 4.7 (22)
10 Minute Walk to Ocean |Dogs Ok |Fenced |3 Bikes

No image available

$50,976
$186
73%
327$170❌❌✅Y / Y⭐️ 4.7 (7)

Return Metrics

-4.67% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$7,384-$14,768-$22,152-$29,536-$36,920-$73,841-$221,523
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$520,000$520,000$520,000$520,000$520,000$520,000$520,000
Down Payment$130,000$130,000$130,000$130,000$130,000$130,000$130,000
Property Appreciation$19,500$39,585$60,272$81,580$103,528$223,545$927,722
Total Return$662,116$674,817$688,121$702,045$716,608$799,705$1,356,199

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-4.67%

Cap Rate

5.6%

Return on Investment

11.7%

property-location

1746 Penman Rd Jacksonville Beach, Florida, 32250

3 bed • 2 bath • 9 guests

Est. $3,118/mo

Agent

This property is for sale!

Contact Agent

$57,636

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
Projected nightly rate is $263/night at 60% occupancy.Projected nightly rate is $227/night at 66% occupancy.

Top 76% of comparables

Top 18% 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.

$56,469

Avg annual revenue

66%

Avg occupancy rate

$227

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

$70k

$115k

$165k

Sign up to see the data on 40 all comparables

-$7,384

Profit

Revenue

$57,636

Operating Expenses

$21,173

Operating Income

$36,463

Mortgage & Taxes

$43,847

Profit (Cash Flow)

-$7,384

$158,000

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$8,500

Closing Costs

$19,500

Total

$158,000

DSCR Ratio

Weak

0.83

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.67%

Cap Rate

5.6%

Profit (Cummulative)

-$7,384

$520,001

$8,500

$19,500

$0

Total Gain

$18,502

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

$30,850

Deductible property tax

$6,435

Your total deduction

$34,432

Your adjusted annual income

$150,000 - $34,432 = $115,568


Taxes on $115,568 (30%)

$34,670

Your old tax bill

$45,000

Your new tax bill

$34,670


Estimated tax savings

$10,330

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:

8,799 sqft

Year built:

1958

Size:

1,177 sqft

Type:

SFR

Parking:

1

Heating:

Forced Air Unit

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
1830 Arden Way321,618-9,7511975$0-
1230 6th Ave N321,756-7,0251984$0-
14 San Pablo Cir N311,000-7,5861958$400,000-
1221 4th Ave N322,243-7,5132004$860,000-
2091 Lois Ln422,768-11,7562001$0-
275 Coral Way321,211-8,7991958$0-
1310 20th Ave N321,694-7,7881963$520,00018
1732 Birchwood Rd321,423-8,7651955$0-
1742 Birchwood Rd311,012-8,7821955$100,000-
1207 Arden Way321,949-8,8001963$950,000-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: 8,799 sqft
  • Building area: 1,177 sqft
  • Garage: No
  • Heating: Forced air unit
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: JRS-1
  • Land Use: Residential
  • Parcel Number: 178375-0000
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $83,746
  • County Est. Land Value: $202,500
  • Assessed Land Value: -
  • County Est. Structure Value: $95,917
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
10/12/23$290,000145%The Bachmann Group Holdings Llc

Ownership

  • Name: The Bachmann Group Holdings Llc
  • Owner Occupied: No
  • Owner Mailing Address: 49 Oakwood Rd, Jacksonville, FL 32250
  • Years Owned: 14
  • Home Equity: $215,300
  • Mortgage Balance Remaining: $420,700
  • Financed amount: 145%
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Middle School: Duncan U. Fletcher Middle School with 7/10 star rating
  • High School: Duncan U. Fletcher High School with 6/10 star rating