BNBCalc Short Term Rental Investment Analysis 2829 Jupiter Ave

2 bed • 1 bath • 6 guests • $77,000

BNB

Calc

Report by:

test at Test

test@test.com

123123 123

Annual Revenue

$21,915

Profit (Cash Flow)

$192

Cap Rate

7.0%

Annual Revenue

$21,915

AirDNA projects $120/night at 50% occupancy ($21,914). Airbtics projects $107/night at 61% occupancy ($23,839). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 50% occupancy rate, $120 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,383	$23,864	$31,895	$43,765
Occupancy	51%	64%	74%	79%
Nightly Rate	$79	$93	$108	$141

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
DPL House I Historic Springfield Affordable/Quiet	$13,760	$153	18%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (62)
Adorable MCM Townhouse 5 Min from TIAA Bnk Fld!	$35,091	$141	63%	2	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (34)
2 BR Historic Apt near Breweries, VyStar, DT	$22,785	$69	73%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (117)
Private and Comfortable Historic Apt	$32,612	$122	67%	2	2	1	$55	❌	❌	✅	N / Y	⭐️ 4.9 (623)
Cozy apartment in Springfield Downstairs	$13,213	$99	31%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (70)
Cozy apartment in the heart of Springfield	$12,188	$99	29%	2	2	1	$60	❌	❌	❌	Y / Y	⭐️ 4.7 (60)
Hidden-Gem 2B Townhouse in Historic Springfield	$29,552	$126	58%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Stunning townhouse on quiet street in Springfield!	$42,338	$141	76%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (57)
Modern, Insta-Worthy 2B Townhome in Springfield!	$38,894	$136	74%	2	2	2	$155	❌	❌	✅	Y / Y	⭐️ 4.9 (34)
yout tube Beauty of 2842 Saturn	$13,230	$72	42%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 4.4 (36)
Lovely contemporary 2 bedroom/ 5 min from Vystar	$17,817	$74	56%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (133)
2BR Historic Home 5 mins to VyStar DT Jax	$24,882	$70	81%	2	1	1	$70	❌	❌	✅	Y / Y	⭐️ 4.9 (255)
Historic Henry Klutho Inspired Apartment	$24,406	$79	75%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.8 (126)
Buddy's Historic Bungalow	$34,628	$127	67%	2	1	1	$85	❌	❌	❌	Y / Y	⭐️ 5 (207)
Comfortable and homey 2 bedroom/1 bath	$18,626	$66	68%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (192)
Fancy's Historic Apartment	$22,304	$81	68%	2	1	1	$65	❌	❌	✅	N / Y	⭐️ 5 (212)
Charming Apartment at Laura Street	$13,485	$66	48%	2	1	1	$45	❌	❌	❌	N / Y	⭐️ 4.8 (216)
Historic Dream Walkable *1 mile to Downtown Jax	$27,198	$172	39%	2	1	1	$110	❌	❌	✅	Y / Y	⭐️ 5 (77)
Dorothy’s Historic Duplex	$36,365	$109	86%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 4.8 (172)
Spacious 2/1 in historic walkable neighborhood	$31,997	$106	76%	2	1	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (86)
The cozy clean cottage	$31,882	$100	82%	2	1	7	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Cozy 2/1 apartment downtown Jax	$16,326	$76	48%	2	1	1	$65	❌	❌	❌	N / N	⭐️ 4.5 (65)
2 BR Historic Craftsman styled Bungalow	$19,007	$73	61%	2	1	1	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (121)
Comfy 2 BR apt with bunk beds - very pet friendly!	$23,254	$90	61%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (41)
Walter's Historic Duplex	$24,430	$93	65%	2	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (182)
2 BR Historic Apt near Dtown, Jax Int’l, Breweries	$30,470	$100	74%	2	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (65)
Airy apartment in historic Springfield	$25,847	$108	59%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (110)
Cozy 2 bed/1 bath; 5 min from Vystar and Downtown	$21,173	$69	76%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (121)
Chic Apt: Springfield Historic District	$20,330	$83	61%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (61)
Cozy SMB Themed Apt in the Heart of Historic SPR!	$26,104	$103	60%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (106)
Stylish 2 BR apartment - perfect for relaxing!	$25,223	$92	68%	2	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (83)
LT Stay Discounts! Cozy 2 BR Apt - Pet Friendly!	$18,881	$88	53%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (87)
Cottage in Historic Springfield	$20,976	$83	65%	2	2	4	$195	❌	❌	✅	Y / Y	⭐️ 4.8 (6)
Charming Blue House!	$29,254	$100	79%	2	1	10	$100	❌	❌	❌	Y / Y	⭐️ 3.8 (4)
Cottage St Bungalow \| Team Joseph Ellen	$15,606	$94	41%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (15)
Newly refreshed 2 BR Apt for LoZ fans!	$27,162	$108	61%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.2 (13)
Charming City Bungalow	$64,965	$500	34%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (1)
Freshly renovated 2 BR Apt for LoZ fans!	$27,500	$89	72%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (82)
Boulevard Suite - 1	$13,300	$79	46%	2	1	1	$50	❌	❌	✅	N / N	⭐️ 4 (29)
2nd Story Apartment Near UF Health	$27,026	$82	86%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

0.79% 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)	$191	$383	$574	$766	$957	$1,915	$5,746
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$756	$1,559	$2,412	$3,317	$4,278	$10,049	$61,600
Down Payment	$15,400	$15,400	$15,400	$15,400	$15,400	$15,400	$15,400
Property Appreciation	$2,310	$4,689	$7,139	$9,664	$12,264	$26,481	$109,899
Total Return	$18,658	$22,031	$25,526	$29,147	$32,900	$53,846	$192,645

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.79%

Cap Rate

6.99%

Return on Investment

13.59%

2829 Jupiter Ave Jacksonville, Florida, 32206-2753

2 bed • 1 bath • 6 guests

Purchase Price

Est. $369/mo

This property is for sale!

Contact

test at Test

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$21,915

Annual Revenue

BNBCalc predicts this property will get $107 per night with 61% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 78% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

40 Airbnb Comparables

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

$25,352

Avg annual revenue

61%

Avg occupancy rate

$107

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

$45k

$65k

$192

Profit

Revenue

$21,915

Operating Expenses

$16,529

Operating Income

$5,386

Mortgage & Taxes

$5,194

Profit (Cash Flow)

$192

$23,960

Cash Investment

Down Payment

$15,400

Renos & Furnishing

$6,250

Closing Costs

$2,310

Total

$23,960

DSCR Ratio

Acceptable

1.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.79%

Cap Rate

6.99%

Return on Investment

13.59%

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

$3,654

Deductible property tax

$762

Your total deduction

$8,179

Your adjusted annual income

$150,000 - $8,179 = $141,821

Taxes on $141,821 (30%)

$42,546

Your old tax bill

$45,000

Your new tax bill

$42,546

Estimated tax savings

$2,454

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:

4,720 sqft

Year built:

1919

Size:

780 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 1

Lot size: 4,720 sqft

Building area: 780 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RMD-A

Land Use: Residential

Parcel Number: 045521-0000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $38,883

County Est. Land Value: $12,238

Assessed Land Value: $12,238

County Est. Structure Value: $26,645

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
06/15/16	$12,100	0%	80 West Llc

Ownership

Name: 80 West Llc

Owner Occupied: No

Owner Mailing Address: 301 Thelma Dr # 507, Casper, Wy 82609

Years Owned: 75

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Richard L. Brown Elementary School0
Middle School: Matthew W. Gilbert Middle School with 2/10 star rating
High School: Andrew Jackson High School with 3/10 star rating