1746 Penman Rd Jacksonville Beach, Florida, 32250
3 bed • 2 bath • 9 guests
Est. $3,118/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
1830 Arden Way | 3 | 2 | 1,618 | - | 9,751 | 1975 | $0 | - |
1230 6th Ave N | 3 | 2 | 1,756 | - | 7,025 | 1984 | $0 | - |
14 San Pablo Cir N | 3 | 1 | 1,000 | - | 7,586 | 1958 | $400,000 | - |
1221 4th Ave N | 3 | 2 | 2,243 | - | 7,513 | 2004 | $860,000 | - |
2091 Lois Ln | 4 | 2 | 2,768 | - | 11,756 | 2001 | $0 | - |
275 Coral Way | 3 | 2 | 1,211 | - | 8,799 | 1958 | $0 | - |
1310 20th Ave N | 3 | 2 | 1,694 | - | 7,788 | 1963 | $520,000 | 18 |
1732 Birchwood Rd | 3 | 2 | 1,423 | - | 8,765 | 1955 | $0 | - |
1742 Birchwood Rd | 3 | 1 | 1,012 | - | 8,782 | 1955 | $100,000 | - |
1207 Arden Way | 3 | 2 | 1,949 | - | 8,800 | 1963 | $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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
10/12/23 | $290,000 | 145% | 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