BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3591 Kernan Blvd S APT 513, Jacksonville, FL, 32224

2 bed • 2 bath • 6 guests • $198,900

BNB

Calc

Annual Revenue

$51,236

Profit (Cash Flow)

$15,332

Cap Rate

15.5%

Annual Revenue

$51,236

AirDNA projects $212/night at 48% occupancy ($37,167). Airbtics projects $154/night at 67% occupancy ($37,685). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 84% occupancy rate, $167 rate per night.

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

Percentiles25%50%75%90%
Revenue$24,622$38,713$53,487$76,833
Occupancy56%73%84%89%
Nightly Rate$118$139$167$228

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Bungalow DejaBlu (close to Mayo Clinic)

No image available

$32,319
$140
58%
211$100❌❌✅Y / Y⭐️ 5 (172)
Cozy JAX Beach Home: Close to Beach/Mayo/UNF

No image available

$46,130
$146
81%
212$160❌❌❌Y / Y⭐️ 4.8 (46)
Jacksonville Charm 2/1 Live Oak Getaway New Build

No image available

$27,618
$228
32%
2128$200❌❌❌Y / Y⭐️ 5 (7)
Driftwood 2/1 w Firepit- 10 mins to MAYO & Beach

No image available

$35,378
$114
79%
212$165❌❌✅Y / Y⭐️ 4.9 (57)
Charming Jacksonville Blue Bungalow 2bd-New Build

No image available

$20,739
$166
33%
213$100❌❌❌Y / Y⭐️ 5 (35)
Cozy Home Away From Home!

No image available

$24,652
$83
73%
2120$127❌❌❌Y / Y⭐️ 4.8 (42)
Cozy and Spacious 2 bedroom 2 bath near Jax Beach

No image available

$33,693
$116
73%
221$100❌❌✅Y / Y⭐️ 4.8 (89)
Lounge In Luxury

No image available

$41,152
$171
60%
222$150✅✅❌Y / Y⭐️ 4.8 (14)
5min*Mayo Clinic|30min*Airport|3 TVs|W/D|BBQ|A/C

No image available

$37,397
$132
73%
224$150✅✅❌Y / Y⭐️ 5 (25)
Cozy Home In Jacksonville-Minutes to Beach!

No image available

$41,592
$121
89%
222$180❌❌❌Y / Y⭐️ 5 (66)
Cheerful 2 Bedroom townhouse close to Mayo Clinic

No image available

$35,703
$103
89%
221$107❌❌❌Y / Y⭐️ 4.8 (69)
Luxury 2b house in San Pablo 1 min from Mayo Clinc

No image available

$55,681
$191
75%
221$140❌❌✅Y / Y⭐️ 4.8 (44)
Nature’s Retreat: Tranquil 2BD+2BA | Town Center

No image available

$70,910
$216
87%
222$125✅❌✅Y / Y⭐️ 4.7 (63)
2 King Size Beds | Beaches, Mayo & Town Center

No image available

$39,649
$157
65%
221$137✅❌✅Y / Y⭐️ 4.4 (87)
Jacksonville Gem!

No image available

$21,540
$130
43%
223$75❌❌✅Y / Y⭐️ 5 (18)
✭Balcony✭3 TVs✭A/C✭Parking✭20min→Airport✭Smart TV

No image available

$25,866
$111
57%
224$150✅✅❌Y / Y⭐️ 5 (32)
☆Smart TV☆Self Check-In☆3 TVs☆W/D☆Gym☆A/C☆Balcony

No image available

$21,586
$119
45%
224$150✅✅❌Y / Y⭐️ 4.9 (25)
Peaceful Home 8 Min to Beach/5 Min to Mayo Clinic

No image available

$39,536
$138
75%
223$125❌❌✅Y / Y⭐️ 4.8 (73)
Jacksonville Charm 2/2 Live Oak Getaway New Build

No image available

$34,749
$237
39%
223$100❌❌❌Y / Y⭐️ 5 (2)
Beach Haven Bungalow

No image available

$44,035
$121
97%
2145$150❌❌❌Y / Y⭐️ 5 (9)
Whispering Woods Hideaway

No image available

$25,050
$103
60%
222$140❌❌✅Y / Y⭐️ 4.8 (26)
Your Next Peaceful Getaway

No image available

$23,943
$127
49%
211$29❌❌❌N / N⭐️ 4.8 (10)
2 Beds Home Pond View Pool Gym Mayo Clinic Beach

No image available

$105,641
$328
88%
231$0✅❌❌Y / Y⭐️ 5 (8)
Elegant 2 King Bed Southside Pool Mayo Clinic UNF

No image available

$81,618
$223
100%
221$0✅❌❌Y / Y⭐️ 4.8 (74)
Spacious 2BD/2BA Condo, Close to Beach & TC

No image available

$23,050
$94
67%
2228$150❌❌✅Y / Y⭐️ 4.8 (32)
2BR Waterview | Patio | Garage Parking | W/D

No image available

$20,646
$156
34%
213$129❌❌❌Y / Y⭐️ 3.5 (6)
5-STAR Seaside Oasis | Near Mayo Clinic

No image available

$43,292
$150
74%
222$130✅❌❌Y / Y⭐️ 4.7 (26)
Luxury condo; Mayo Clinic, TownCenter, Jax Beaches

No image available

$26,746
$116
63%
2128$0✅✅❌Y / Y⭐️ 5 (2)
Jacksonville Beach OCEANFRONT Condo

No image available

$101,016
$339
81%
223$100✅✅❌Y / Y⭐️ 5 (2)
Minutes from Mayo Clinic

No image available

$27,693
$138
54%
237$95❌❌❌Y / N⭐️ 5 (1)
"Luxurious 2-br Condo" Pool, Gym, King Bed

No image available

$48,095
$149
84%
222$150✅❌❌Y / Y⭐️ 4.9 (16)
Delightful ! 2 Bedrooms 2 Bath 8.4 Miles to Mayo!

No image available

$37,865
$131
78%
227$120✅✅❌Y / Y⭐️ 5 (17)
Short Stay JAX condo location! Mayo & Jax Beaches

No image available

$27,279
$81
90%
2230$150❌❌❌Y / Y⭐️ 5 (25)
The Suite Beach Dream

No image available

$37,896
$167
62%
222$0✅❌✅Y / N⭐️ 4.7 (18)
2BR/1BA Home. Minutes away from Mayo & Beaches

No image available

$30,961
$90
94%
211$0❌❌✅Y / Y⭐️ 0 (3)
Pack your Spenanight bag NEOW !

No image available

$27,229
$120
62%
222$0✅❌✅Y / Y⭐️ 3 (1)
Impeccable Luxury Suite -3Tvs-1 Min to Mayo Clinic

No image available

$52,955
$170
84%
221$75✅❌❌Y / Y⭐️ 4.9 (26)
Luxury Lakeview Apt 2bed 2bath near Mayo Clinic

No image available

$48,750
$145
89%
221$70✅❌❌Y / Y⭐️ 5 (27)

Return Metrics

68.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,332$30,664$45,996$61,328$76,660$153,320$459,960
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$188,955$188,955$188,955$188,955$188,955$188,955$188,955
Down Payment$9,945$9,945$9,945$9,945$9,945$9,945$9,945
Property Appreciation$5,967$12,113$18,443$24,963$31,679$68,404$283,882
Total Return$220,199$241,677$263,339$285,191$307,239$420,625$942,742

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

68.4%

Cap Rate

15.53%

Return on Investment

105.38%

property-location

3591 Kernan Blvd S APT 513 Jacksonville, Florida, 32224

2 bed • 2 bath • 6 guests

Est. $954/mo

Agent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide


Laws


Market Data

274

Airbnb Investor Score

$15,332

Annual Profit

15.5%

Cap Rate

68.4%

Cash on Cash

$51,236

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $212/night at 48% occupancy ($37,167.22). Airbtics projects $154/night at 67% occupancy ($37,685).

Top 26% of comparables

Top 26% 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.

$39,105

Avg annual revenue

67%

Avg occupancy rate

$154

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

$15k

$45k

$75k

$105k

Sign up to see the data on 40 all comparables

$15,332

Profit

Revenue

$51,236

Operating Expenses

$20,341

Operating Income

$30,896

Mortgage & Taxes

$15,564

Profit (Cash Flow)

$15,332

$22,412

Cash Investment

Down Payment

$9,945

Renos & Furnishing

$6,500

Closing Costs

$5,967

Total

$22,412

DSCR Ratio

Strong

1.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

68.4%

Cap Rate

15.53%

Profit (Cummulative)

$15,332

$188,955

$6,500

$5,967

$0

Total Gain

$23,619

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

$11,210

Deductible property tax

$1,969

Your total deduction

$28,501

Your adjusted annual income

$150,000 - $28,501 = $121,499


Taxes on $121,499 (30%)

$36,450

Your old tax bill

$45,000

Your new tax bill

$36,450


Estimated tax savings

$8,550

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:

435.6 sqft

Year built:

2005

Size:

1,177 sqft

Type:

CONDO

Parking:

-

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: CONDO
  • Stories: 1
  • Lot size: 435.6 sqft
  • Building area: 1,177 sqft
  • Garage: No
  • Heating: Central, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Electric
  • View: -
  • Parking: Additional Parking, Assigned, Parking Lot
  • Amenities: Dishwasher, Disposal, Dryer, Electric Cooktop, Electric Oven, Electric Water Heater, Microwave, Refrigerator, Washer
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 1670676650
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $205,700
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: -


Schools

  • Middle School: Kernan Middle School with 4/10 star rating
  • High School: Atlantic Coast High School with 7/10 star rating