BNBCalc Short Term Rental Investment Analysis 3737 St Johns Bluff Rd S, Jacksonville, FL, 32224

2 bed • 2 bath • 5 guests • $1,211

BNB

Calc

Annual Revenue

$35,531

Profit (Cash Flow)

$17,150

Cap Rate

1422.9%

Annual Revenue

$35,531

AirDNA projects $153/night at 60% occupancy ($33,529). Airbtics projects $152/night at 64% occupancy ($35,530). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $152 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,154	$33,841	$46,894	$72,629
Occupancy	56%	63%	74%	83%
Nightly Rate	$124	$140	$165	$230

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Nature Retreat: 2BD+2BA, Pool & Gym \| Town Center	$62,146	$199	82%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (74)
2 King Size Beds \| Beaches, Mayo & Town Center	$32,990	$131	64%	2	2	2	$137	✅	❌	✅	Y / Y	⭐️ 4.5 (99)
Lounge In Luxury	$36,416	$163	56%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (20)
Bungalow DejaBlu (close to Mayo Clinic)	$29,487	$151	49%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (190)
Cozy and Spacious 2 bedroom 2 bath near Jax Beach	$34,707	$120	74%	2	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (106)
2 bedroom w/ huge patio	$32,284	$149	57%	2	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.7 (62)
Peaceful Florida House For You	$27,498	$117	60%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (80)
Lounge in Heaven	$39,393	$159	63%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (27)
Beach themed hideaway	$21,810	$129	43%	2	1	1	$60	❌	❌	✅	Y / Y	⭐️ 5 (341)
Elegant 2 King Bed Southside Pool Mayo Clinic UNF	$85,007	$237	98%	2	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (83)
✭Balcony✭3 TVs✭A/C✭Parking✭20min→Airport✭Smart TV	$23,066	$120	48%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (39)
Jacksonville Gem	$36,744	$140	68%	2	2.5	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (118)
Remote Work Haven: Bungalow near Mayo Clinic!	$31,233	$118	68%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 5 (71)
2BR home near beaches & shopping	$25,944	$75	83%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
☆Smart TV☆Self Check-In☆3 TVs☆W/D☆Gym☆A/C☆Balcony	$21,586	$119	45%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 4.9 (25)
5minMayo Clinic\|30minAirport\|3 TVs\|W/D\|BBQ\|A/C	$41,112	$140	77%	2	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (31)
Centrally Located Condo \|2BR\|	$31,046	$133	61%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (59)
Modern 2 BR Townhome \| Pool \| Close 2 Beach*	$42,804	$141	74%	2	2.5	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (78)
2/2 Townhouse. One story. Partially Remodeled.	$24,121	$76	78%	2	2	1	$79	❌	❌	✅	Y / Y	⭐️ 5 (227)
Elegant & Upscale 2BR Townhome*	$43,287	$142	75%	2	2.5	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (47)
Stylish & Chic 2BR Townhome \| Pool \| Close 2 Bch*	$41,045	$142	73%	2	2.5	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (50)
Jacksonville Charm 2/1 Live Oak Getaway New Build	$30,332	$244	33%	2	1	28	$200	❌	❌	✅	Y / Y	⭐️ 5 (7)
Whispering Woods Hideaway	$26,616	$109	62%	2	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (33)
Jacksonville Beach OCEANFRONT Condo	$103,581	$339	83%	2	2	3	$100	✅	✅	❌	Y / Y	⭐️ 0 (2)
Cozy Home Away From Home!	$24,652	$83	73%	2	1	20	$127	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Pool House-2 Bdr/1Ba Apt-Pool-Sleeps 5-Pets OK	$26,108	$108	63%	2	1	1	$73	✅	❌	✅	Y / Y	⭐️ 5 (450)
"Luxurious 2-br Condo" Pool, Gym, King Bed	$48,095	$149	84%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
Charming Jacksonville Blue Bungalow 2bd-New Build	$26,251	$173	40%	2	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (36)
Sunny Haven: Chic 2BR/2BA with Pool & Gym	$62,293	$185	92%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
The Charming Jacksonvilla, Pet Friendly 2 bedrooms	$32,051	$139	63%	2	2	2	$0	❌	❌	✅	Y / N	⭐️ 5 (17)
Jacksonville Charm 2/2 Live Oak Getaway New Build	$36,207	$247	39%	2	2	3	$100	❌	❌	✅	Y / Y	⭐️ 0 (2)
Best townhouse to stay in Jax - cozy - 1/1.5 room	$61,567	$230	72%	2	2.5	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (4)
Jacksonville Gem!	$21,035	$131	42%	2	1.5	3	$75	❌	❌	✅	Y / Y	⭐️ 5 (18)
2 Bedroom Townhome in Quiet Subdivision	$36,195	$135	68%	2	2.5	2	$143	❌	❌	✅	Y / Y	⭐️ 4.5 (28)
Tropical Oasis 2 bdr 👉🏼 patio, playground, dog park	$34,838	$155	60%	2	1.5	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (8)
Luxe 2BR Townhome \| Pool \| Close to Beach*	$31,703	$142	61%	2	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (30)
Delightful ! 2 Bedrooms 2 Bath 8.4 Miles to Mayo!	$36,336	$133	74%	2	2	7	$120	✅	✅	❌	Y / Y	⭐️ 5 (17)
Beachy Oasis: Posh 2BR/2BA with Pool & Gym	$55,142	$186	81%	2	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (11)
Coastal Living - Games/Pool/ Volleyball	$42,024	$175	63%	2	2.5	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (11)

Return Metrics

253% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,150	$34,300	$51,450	$68,600	$85,751	$171,502	$514,506
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$968	$968	$968	$968	$968	$968	$968
Down Payment	$242	$242	$242	$242	$242	$242	$242
Property Appreciation	$36	$73	$112	$151	$192	$416	$1,728
Total Return	$18,397	$35,585	$52,773	$69,963	$87,155	$173,129	$517,446

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

253%

Cap Rate

1,422.94%

Return on Investment

253.71%

3737 St Johns Bluff Rd S Jacksonville, Florida, 32224

2 bed • 2 bath • 5 guests

Purchase Price

Est. $6/mo

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

13376

Airbnb Investor Score

$17,150

Annual Profit

1422.9%

Cap Rate

253.0%

Cash on Cash

$35,531

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $153/night at 60% occupancy.Projected nightly rate is $152/night at 64% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

40 Airbnb Comparables

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

$37,819

Avg annual revenue

64%

Avg occupancy rate

$152

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

$17,150

Profit

Revenue

$35,531

Operating Expenses

$18,299

Operating Income

$17,232

Mortgage & Taxes

$82

Profit (Cash Flow)

$17,150

$6,779

Cash Investment

Down Payment

$242

Renos & Furnishing

$6,500

Closing Costs

$36

Total

$6,779

DSCR Ratio

Strong

210.94

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

253%

Cap Rate

1,422.94%

Return on Investment

253.71%

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

$57

Deductible property tax

$12

Your total deduction

-$16,133

Your adjusted annual income

$150,000 - -$16,133 = $166,133

Taxes on $166,133 (30%)

$49,840

Your old tax bill

$45,000

Your new tax bill

$49,840

Estimated tax savings

-$4,840

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:

Year built:

1985

Size:

600 sqft

Type:

APARTMENT

Parking:

Heating:

Fireplace

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 600 sqft

Garage: No

Heating: Fireplace

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: Dryer, Washer

Price per square foot: $2

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Windy Hill Elementary School with 2/10 star rating
Middle School: Kernan Middle School with 4/10 star rating
High School: Englewood High School with 4/10 star rating