BNBCalc Short Term Rental Investment Analysis 1753 Alder Dr, Orange Park, FL 32073

3 bed • 2 bath • 9 guests • $320,000

BNB

Calc

Annual Revenue

$42,387

Profit (Cash Flow)

$1,610

Cap Rate

7.2%

Annual Revenue

$42,387

Airbtics projects $211/night at 55% occupancy ($42,386). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 55% occupancy rate, $211 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,516	$43,042	$55,193	$78,896
Occupancy	48%	50%	56%	72%
Nightly Rate	$180	$209	$240	$276

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tranquil Retreat:3BR/3BA Orange Park, 22min to JAX	$31,976	$158	49%	3	3	1	$130	❌	❌	❌	Y / Y	⭐️ 4.7 (127)
Private Pool \|3 Bikes\| Dogs Ok\|1/2 Acre Wooded Lot	$47,019	$275	41%	3	4	7	$245	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
⭐️Stylish 3/2 🏡 fully renovated in Orange Park⭐️	$34,759	$172	51%	3	2	2	$189	❌	❌	✅	Y / Y	⭐️ 5 (37)
Heated Pool Cozy Stunning Modern Home	$56,250	$240	57%	3	2	2	$160	✅	❌	❌	Y / Y	⭐️ 4.9 (82)
Immaculate Home with Private Pool and Patio	$42,992	$208	49%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (142)
Super Clean (Fantastic Pool) Home Near Everything	$61,148	$206	72%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (119)
Stunning Modern Oasis with a Huge Pool	$47,707	$240	47%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (136)
Fleming Island Vacation House	$53,718	$290	48%	3	2	4	$200	✅	✅	❌	Y / Y	⭐️ 5 (45)
Cozy House mins from NAS JAX & Orange Park Mall	$36,469	$115	80%	3	2	3	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (70)
Blue Oasis Home private pool, patio and gazebo	$49,046	$210	56%	3	2	2	$175	✅	❌	❌	Y / Y	⭐️ 5 (49)

Return Metrics

1.96% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,610	$3,220	$4,830	$6,440	$8,050	$16,101	$48,303
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$331,210	$342,708	$354,503	$366,603	$379,018	$446,154	$825,027

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.96%

Cap Rate

7.24%

Return on Investment

17.48%

1753 Alder Dr Orange Park, FL, 32073

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$42,387

Annual Revenue

This property is projected to be in the top 43% revenue percentile compared to similar properties nearby.
Projected nightly rate is $211/night at 55% occupancy.

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$46,108

Avg annual revenue

55%

Avg occupancy rate

$211

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

$30k

$40k

$50k

$60k

$1,610

Profit

Revenue

$42,387

Operating Expenses

$19,190

Operating Income

$23,196

Mortgage & Taxes

$21,586

Profit (Cash Flow)

$1,610

$82,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$8,500

Closing Costs

$9,600

Total

$82,100

DSCR Ratio

Acceptable

1.07

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.96%

Cap Rate

7.24%

Return on Investment

17.48%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$31,265

Your adjusted annual income

$150,000 - $31,265 = $118,735

Taxes on $118,735 (30%)

$35,621

Your old tax bill

$45,000

Your new tax bill

$35,621

Estimated tax savings

$9,379

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com