BNBCalc Short Term Rental Investment Analysis 4421 Melvin Cir E, Jacksonville, FL, 32210

4 bed • 2 bath • 10 guests • $270,000

BNB

Calc

Annual Revenue

$47,401

Profit (Cash Flow)

$9,346

Cap Rate

10.2%

Annual Revenue

$47,401

AirDNA projects $169/night at 51% occupancy ($31,480). Airbtics projects $219/night at 64% occupancy ($51,192). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $206 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$31,791	$45,975	$77,562	$122,950
Occupancy	56%	67%	76%	82%
Nightly Rate	$146	$177	$265	$394

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Construction Workers \| NAS \| Pet Friendly	$103,205	$393	69%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Spacious 4 bedroom home with outdoor space	$29,229	$138	52%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (53)
Poolside Haven Near Golf Course Sleeps 12	$42,885	$148	74%	4	2	3	$199	✅	❌	✅	Y / Y	⭐️ 4.5 (61)
Stylish 4-Bedroom Home w/Office near Downtown/NAS	$106,697	$351	79%	4	1.5	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (96)
The Immaculate Pad Kitchen, Wi-fi, TV	$147,877	$449	89%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
Huge Colonial House on the Water w/ Pool & Jacuzzi	$48,311	$147	82%	4	5	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (92)
❁Pet-Friendly Home❁King Sleeps 10❁Near NAS Jax❁	$24,728	$164	36%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (20)
Sunset near the Lake:up10guests/4bdrs/2baths/pool	$32,947	$94	76%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (200)
Paradise Retreat with Pool in Jacksonville	$153,200	$609	67%	4	2.5	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (42)
Water Oak Bungalow MurrayHill/Riverside Comfy Home	$41,888	$125	85%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (115)
Elegant Mansion on Park in Historic Avondale	$57,809	$188	76%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (33)
Single House: 12guests/4beds/2baths/huge backyard	$33,791	$105	77%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (248)
The 1910 General Store - residence	$29,186	$187	41%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (598)
~Pristine Paw Pad_Sleeps 9_Near NAS Jax~	$25,044	$106	57%	4	2	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (72)
4bd/2bath,up12guests, I-295,17,NAS	$36,044	$117	71%	4	2	1	$170	❌	❌	❌	Y / Y	⭐️ 5 (223)
King bed, sleeps 10! Bring the family or workers!	$45,980	$184	62%	4	3	1	$190	❌	❌	✅	Y / Y	⭐️ 5 (64)
Award-winning historic home in Avondale/Riverside	$37,845	$148	65%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (49)
Vintage Retreat Firepit, Kitchen, Wi-fi	$65,336	$186	93%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 3.9 (12)
+A Taste of Britain entire house / pool+	$41,582	$131	81%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (154)
SWEET HOME With Private Pool, Patio&Huge Backyard	$60,888	$328	49%	4	2	3	$189	✅	❌	✅	Y / Y	⭐️ 4.5 (72)
NEW Historic Home \| 5 Points \| Riverside \| King St	$108,336	$543	53%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (49)
Cute house on the Corner	$41,407	$157	69%	4	2	2	$100	❌	❌	❌	N / N	⭐️ 4.5 (43)
Great for big groups 5TVs/by NAS/Lots of Parking	$32,185	$144	57%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (56)
Cozy 4Bd 2.5Bth 35 min from beach & 28 min to Mayo	$36,209	$149	58%	4	2.5	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (72)
"Casa De Dellwood" Firepit, Riverside, W/D	$56,531	$211	70%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
Entire Historic Home in Walkable Riverside	$73,324	$280	67%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (27)
~Spacious 4/2 in Oakleaf, pet friendly	$37,190	$163	55%	4	2	2	$199	❌	❌	✅	Y / Y	⭐️ 5 (29)
~Updated Home_Sleeps 8_Lots of Parking	$40,521	$206	49%	4	2	2	$159	❌	❌	✅	Y / Y	⭐️ 5 (32)
Beautiful cozy home near Equestrian/Orange Park	$26,546	$168	41%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (61)
~Lots of Parking_Sleek Home_Sleeps 10	$32,843	$138	59%	4	2	2	$159	❌	❌	✅	Y / Y	⭐️ 4.5 (63)
Cheerful Abode on Hennesy Near NAS Jax, Firepit	$64,181	$227	74%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (76)
Orange Park Breeze	$35,152	$267	34%	4	2	1	$200	✅	❌	✅	Y / Y	⭐️ 4.2 (11)
Vintage Retreat Firepit, Kitchen, Wi-fi	$76,624	$232	86%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Super Clean (Fantastic Pool) Home Near Everything	$40,951	$167	63%	4	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (148)
The Big Boy Trap House	$32,927	$102	82%	4	1	2	$100	❌	❌	✅	N / N	⭐️ 5 (26)
~Green Hill Hideaway_Sleeps 12_15Mins to Stadium~	$71,412	$280	67%	4	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.5 (53)
Private Farmhouse-king bed/ chickens/fresh eggs!	$46,923	$207	58%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (38)
Large 4 bedroom home near NAS Jax, sleeps 10, pets	$15,830	$170	20%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (49)
Cottontail Manor Ortega 4BR across from River	$65,647	$265	67%	4	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (20)
Classic Murray Hill Charmer Kitchen, Tv, Wi-fi	$106,852	$410	70%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (21)

Return Metrics

12.87% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,345	$18,691	$28,037	$37,383	$46,729	$93,458	$280,375
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000	$216,000
Down Payment	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000	$54,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$287,445	$305,134	$323,073	$341,270	$359,733	$456,315	$935,736

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.87%

Cap Rate

10.2%

Return on Investment

27.68%

4421 Melvin Cir E Jacksonville, Florida, 32210

4 bed • 2 bath • 10 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

Airbnb Investor Score

$9,345

Annual Profit

10.2%

Cap Rate

12.9%

Cash on Cash

$47,401

Annual Revenue

BNBCalc predicts this property will get $219 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$55,151

Avg annual revenue

64%

Avg occupancy rate

$219

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

$60k

$105k

$155k

$9,346

Profit

Revenue

$47,401

Operating Expenses

$19,842

Operating Income

$27,559

Mortgage & Taxes

$18,213

Profit (Cash Flow)

$9,346

$72,600

Cash Investment

Down Payment

$54,000

Renos & Furnishing

$10,500

Closing Costs

$8,100

Total

$72,600

DSCR Ratio

Strong

1.51

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.87%

Cap Rate

10.2%

Return on Investment

27.68%

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

$12,814

Deductible property tax

$2,673

Your total deduction

$18,852

Your adjusted annual income

$150,000 - $18,852 = $131,148

Taxes on $131,148 (30%)

$39,345

Your old tax bill

$45,000

Your new tax bill

$39,345

Estimated tax savings

$5,655

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com