BNBCalc Short Term Rental Rental Arbitrage Analysis 220 Riverside Ave

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$44,560

Profit (Cash Flow)

$6,115

Cash on Cash Return

92.7%

Annual Revenue

$44,560

AirDNA projects $119/night at 65% occupancy ($28,251). Airbtics projects $116/night at 61% occupancy ($25,844). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 61% occupancy rate, $200 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,280	$24,955	$34,577	$49,074
Occupancy	53%	61%	70%	80%
Nightly Rate	$95	$106	$127	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Historic Fennelle Residence 2	$30,494	$146	54%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (88)
Comfy, Cozy San Marco Gem	$20,056	$81	61%	2	1	1	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (234)
"Leah's Landing" Grill, Fire Pit, Corn Hole	$33,777	$159	55%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (10)
Le Bonheur - 2BR house in Historic Riverside	$30,503	$110	67%	2	1	1	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (104)
Luxurious 2BR off Saint Johns River	$70,513	$284	65%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (44)
Adorable Riverview	$36,053	$156	61%	2	1	2	$140	❌	❌	✅	Y / Y	⭐️ 4.9 (45)
Charming Apartment in San Marco	$20,291	$91	53%	2	1	1	$105	❌	❌	✅	N / Y	⭐️ 4.8 (74)
Historic Riverside Duplex with Two Bedrooms	$23,011	$103	59%	2	1	2	$50	❌	❌	✅	Y / Y	⭐️ 4.8 (228)
Charming 2BDR ~3mins Downtown+6mins Riverside	$22,405	$111	48%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
💘BOHEMIAN 2/1 RIVERSIDE walk 2 King St bars/dining	$15,986	$79	51%	2	1	7	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (336)
Stylish Riverside Apt 4 Blocks from Five Points!	$23,692	$81	71%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.5 (129)
King bed home w/bikes on the best Riverside block!	$35,774	$125	76%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (229)
The Gathering House B- Sleeps 6, 2BR	$15,055	$95	39%	2	1	2	$125	❌	❌	✅	N / Y	⭐️ 4.8 (17)
Unwind in Style at our Refreshing 2-BR Home!	$23,265	$99	56%	2	1	2	$130	❌	❌	✅	N / Y	⭐️ 4.7 (39)
Fully Renovated 2/1 Home in Historic Riverside	$33,341	$102	83%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (47)
Riverside Retreat-LARGE 1040 Sq Ft Apt in 5 Points	$22,214	$71	80%	2	1	1	$99	❌	❌	❌	Y / Y	⭐️ 4.8 (259)
917- Stylish, Pets OK, San Marco Near Hospitals	$13,439	$106	30%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (72)
Hip Historic San Marco - Close to Downtown 1st Flr	$32,736	$110	79%	2	1	3	$70	❌	❌	❌	Y / Y	⭐️ 4.8 (163)
Hip Historic San Marco, Close to Downtown 2nd Flr	$34,707	$106	89%	2	1	3	$74	❌	❌	❌	Y / Y	⭐️ 4.9 (113)
Seconds away from the fun in Historic Riverside!	$26,778	$104	66%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (171)
"Hogan's Creek Retreat #4" TV, AC, Wi-Fi	$27,766	$105	70%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (13)
SUPERHOST 2/1 Mid Century Modern Riverside/ porch	$29,378	$121	64%	2	1	7	$65	❌	❌	✅	Y / Y	⭐️ 4.8 (189)
Adorable Condo - 2 blocks from San Marco Square!!!	$27,988	$108	65%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Cute 2-bedroom bungalow in the heart of San Marco!	$39,612	$137	79%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
Bright & spacious apt - very pet friendly!	$18,108	$75	59%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (140)
Charming San Marco Bungalow, Close to Everything	$37,034	$129	72%	2	1	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (89)
Charming, Spacious Historic Retreat in Springfield	$23,765	$127	48%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 4.9 (80)
"Hogan's Creek Retreat #3" TV, AC, Wi-Fi	$22,190	$105	56%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.7 (17)
Bright & beautiful top of duplex in historic area	$27,499	$78	96%	2	1	3	$70	❌	❌	✅	Y / Y	⭐️ 4.8 (62)
"Rock and Roll Haven" Grill, Firepit, Corn Hole	$32,839	$159	53%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (7)
"Secret San Marco Escape A"- WIFI, Affordable, TV	$17,836	$107	42%	2	1	2	$115	❌	❌	✅	N / Y	⭐️ 4.5 (11)
Location, Location, Location (San Marco 1005)!	$36,828	$152	65%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (224)
"Hogan's Creek Retreat #2" TV, AC, Wi-Fi	$27,682	$105	69%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (16)
Large Riverside Apt. - Walk to 5 Points or King St	$13,842	$61	62%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (253)
Elegant Duplex • Walk to River • 3 Mi. to Stadium	$30,378	$86	87%	2	1	2	$137	✅	❌	✅	Y / Y	⭐️ 5 (32)
"Hogan's Creek Retreat #1" TV, AC, Wi-Fi	$16,731	$106	40%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Central & Charming ¤ TVs In Every Bedroom!	$22,710	$95	61%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (31)
The Bluplex Downstairs, 5mi to Jags Stadium	$28,210	$108	65%	2	1	2	$90	❌	❌	❌	Y / Y	⭐️ 4.8 (103)

Return Metrics

92.65% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,114	$12,229	$18,344	$24,459	$30,574	$61,149	$183,449
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	$6,114	$12,229	$18,344	$24,459	$30,574	$61,149	$183,449

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

92.65%

Payback Period Days

394

Return on Investment

92.65%

220 Riverside Ave Jacksonville, Florida, 32202-4964

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$1,721

Zestimate

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$44,560

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 65% occupancy.Projected nightly rate is $116/night at 61% occupancy.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 3% of comparables

Seasonality

40 Airbnb Comparables

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

$26,933

Avg annual revenue

61%

Avg occupancy rate

$116

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

$30k

$50k

$70k

$6,115

Profit

Revenue

$44,560

Operating Expenses

$17,793

Operating Income

$26,767

Net Effective Rent

$20,652

Profit (Cash Flow)

$6,115

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

92.65%

Payback Period Days

394