BNBCalc Short Term Rental Rental Arbitrage Analysis 4028 Sunbeam Rd, Jacksonville, FL 32257, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$54,787

Profit (Cash Flow)

$20,664

Cash on Cash Return

365.7%

Annual Revenue

$54,787

AirDNA projects $103/night at 52% occupancy ($19,562).

BNB Calc projects a 100% occupancy rate, $150 rate per night.

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

Return Metrics

365.74% 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)	$20,664	$41,328	$61,993	$82,657	$103,321	$206,643	$619,930
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	$20,664	$41,328	$61,993	$82,657	$103,321	$206,643	$619,930

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

365.74%

Payback Period Days

Return on Investment

365.74%

4028 Sunbeam Rd Jacksonville, Florida, 32257

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$54,787

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,664

Profit

Revenue

$54,787

Operating Expenses

$18,522

Operating Income

$36,264

Net Effective Rent

$15,600

Profit (Cash Flow)

$20,664

$5,650

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,400

Total

$5,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

365.74%

Payback Period Days