BNBCalc Short Term Rental Rental Arbitrage Analysis 220 Riverside Ave, Jacksonville, FL, 32202

1 bed • 1.5 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$25,567

Profit (Cash Flow)

-$4,433

Cash on Cash Return

-99.1%

Annual Revenue

$25,567

AirDNA projects $93/night at 60% occupancy ($20,380). Airbtics projects $84/night at 65% occupancy ($19,942). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 56% occupancy rate, $125 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,536	$19,646	$30,233	$39,384
Occupancy	49%	64%	81%	87%
Nightly Rate	$69	$77	$95	$116

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Vintage Riverside Cottage w/ZERO fees	$32,691	$116	77%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (149)
Lofty Downtown Pad with High Rise Views	$23,658	$68	87%	1	1	1	$50	✅	❌	❌	Y / Y	⭐️ 4.8 (114)
Modern Riverside Private Studio	$27,270	$80	91%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (142)
Jaguar Pride W/ Style \| Lux Apt	$27,048	$133	54%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.7 (22)
Cozy & Peaceful Getaway in the Heart of San Marco	$22,946	$76	73%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (61)
Enchanted Forest: a Magical Luxury Studio	$29,939	$83	91%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (167)
Soul O Studio - Walkable Riverside w Bikes	$22,724	$73	80%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (199)
Casita on the Park near downtown Jax/ UF Health	$18,145	$61	72%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (123)
1 Block to Park St Riversides Relaxing Retreat	$10,124	$66	36%	1	1	1	$68	❌	❌	❌	N / Y	⭐️ 4.9 (123)
The Urban Sanctuary - Walkable Riverside w/ Bikes	$26,453	$77	87%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (190)
Magical Autumn Escape-Work/Play Loft w Bikes	$20,283	$68	73%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (233)
The Great Gatsby - Luxury Historic Riverside	$23,976	$73	83%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 4.9 (282)
A Santorini Escape w Bikes in Walkable Riverside	$23,307	$73	81%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (124)
Carriage House San Marco - a Hip Historic Space	$39,828	$119	91%	1	1	3	$64	❌	❌	❌	Y / Y	⭐️ 4.8 (93)
Blue Bliss Escape: 1-BR Retreat	$18,464	$68	62%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.9 (38)
Cozy King Street Suite Upstairs	$17,048	$78	56%	1	1	1	$35	❌	❌	✅	N / Y	⭐️ 5 (280)
Downtown City View Loft	$16,349	$95	43%	1	1	1	$55	✅	❌	❌	Y / Y	⭐️ 4.7 (157)
5 Blocks to Five Points Historic Hershel	$14,845	$82	46%	1	1	1	$68	❌	❌	❌	N / Y	⭐️ 4.9 (103)
Chic & modern studio in the heart of San Marco!	$32,052	$125	65%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (49)
King Street Suite Downsrairs	$14,147	$79	47%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 4.8 (15)
King Bed Fast Wi-Fi Blue Burough	$16,345	$82	49%	1	1	1	$68	❌	❌	❌	N / Y	⭐️ 5 (123)
Bright Airy Luxurious Abode in Walkable Riverside	$20,765	$66	80%	1	1	1	$45	❌	❌	❌	Y / Y	⭐️ 5 (189)
1432- Pets & Kids Ok, Near Downtown, Sleeps 4	$18,846	$96	50%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (91)
This May Be the Nicest Suite in Jacksonville	$17,869	$77	60%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (338)
Loft in Historic Springfield	$24,331	$67	86%	1	2	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (266)
Historic and Modest Boho Inspired Apartment 3.0	$16,705	$58	70%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.9 (449)
Downtown Jacksonville Historic District	$15,854	$64	60%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (271)
Historic and Modest Boho Inspired Apartment 1.0	$15,019	$70	53%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.8 (293)
Historic and Modest Boho Inspired Apartment 6.0	$12,381	$59	49%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.9 (180)
❤️Private Pool Couples Getaway- Downtown	$35,251	$90	98%	1	1	2	$135	✅	❌	❌	N / Y	⭐️ 5 (332)
Forth House - Eclectic and fun 1BR in SPR!	$16,726	$77	54%	1	2	2	$125	❌	❌	✅	Y / Y	⭐️ 4.6 (24)
Cozy Cottage in Springfield, Downtown Jax	$35,539	$110	83%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (109)
921- Spacious, Pets Ok, San Marco Near Hospitals	$18,024	$98	46%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (76)
1 Bed Apt - San Marco Square (La Bella Rosa Vista)	$24,343	$70	86%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (52)
Divine 1-BR in 5pt, Riverside	$26,369	$89	75%	1	1	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (24)
Charming 1BR in 5pt Riverside	$22,645	$86	64%	1	1	3	$115	❌	❌	✅	Y / Y	⭐️ 5 (29)
Quaint 1-Bedroom Getaway: Your Perfect Escape!	$34,391	$151	57%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.8 (32)
Cozy Downtown One Bedroom Apartment Jacksonville	$11,888	$72	41%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (27)

Return Metrics

-99.05% 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)	-$4,432	-$8,865	-$13,297	-$17,730	-$22,163	-$44,326	-$132,979
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	-$4,432	-$8,865	-$13,297	-$17,730	-$22,163	-$44,326	-$132,979

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-99.05%

Payback Period Days

Return on Investment

-99.05%

220 Riverside Ave Jacksonville, Florida, 32202

1 bed • 1.5 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$25,567

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $93/night at 60% occupancy.Projected nightly rate is $84/night at 65% occupancy.

Occupancy Rate

Top 63% of comparables

Avg Daily Rate

Top 6% of comparables

Seasonality

40 Airbnb Comparables

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

$21,682

Avg annual revenue

65%

Avg occupancy rate

$84

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

$10k

$20k

$30k

$40k

-$4,433

Profit

Revenue

$25,567

Operating Expenses

$15,324

Operating Income

$10,243

Net Effective Rent

$14,676

Profit (Cash Flow)

-$4,433

$4,475

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$100

Total

$4,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-99.05%

Payback Period Days