BNBCalc Short Term Rental Rental Arbitrage Analysis 8450 Gate Pkwy W, Jacksonville, FL, 32216

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$39,647

Profit (Cash Flow)

$5,657

Cash on Cash Return

85.7%

Annual Revenue

$39,647

AirDNA projects $150/night at 54% occupancy ($29,584). Airbtics projects $167/night at 65% occupancy ($39,647). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 65% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,551	$34,995	$48,054	$65,327
Occupancy	58%	67%	76%	86%
Nightly Rate	$116	$137	$165	$199

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Jacksonville Gem	$36,877	$138	70%	2	3	2	$125	✅	❌	❌	Y / Y	⭐️ 5 (102)
Modern 2 BR Townhome \| Pool \| Close 2 Beach	$45,682	$137	82%	2	3	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (70)
Remote Work Haven: Bungalow near Mayo Clinic!	$30,754	$117	66%	2	1	2	$120	❌	❌	✅	Y / Y	⭐️ 4.8 (68)
King bed \| 2bed/1bath \| Sleeps 5 \|	$26,250	$112	61%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (17)
Vacation State of Mind	$38,994	$157	64%	2	3	3	$145	✅	❌	✅	Y / Y	⭐️ 5 (21)
Cozy 2-Bedroom 2.5-Bath Townhome! Near Everything	$36,941	$158	60%	2	3	2	$137	❌	❌	✅	Y / Y	⭐️ 4.8 (32)
Stylish & Chic 2BR Townhome \| Pool \| Close 2 Bch	$35,842	$119	74%	2	3	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (34)
2BR home near beaches & shopping	$21,923	$69	76%	2	1	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (16)
2 Bedroom Townhome in Quiet Subdivision	$38,260	$146	68%	2	3	2	$143	❌	❌	✅	Y / Y	⭐️ 4.7 (24)
Centrally Located Condo \|2BR\|	$33,616	$134	65%	2	2	1	$65	❌	❌	✅	Y / Y	⭐️ 4.9 (56)
Lounge in Heaven	$41,406	$156	67%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (17)
Sunshine Manor - 2 bd/1ba	$34,521	$98	86%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
Tranquil Manor - 2 bed/1 bath	$29,955	$90	75%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (12)
Nature’s Retreat: Tranquil 2BD+2BA \| Town Center	$70,910	$216	87%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (63)
Cozy 2-BR home centrally located	$24,321	$76	82%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (27)
Kasa \| 2BD + Loft, Nearby Beaches \| Jacksonville	$113,106	$781	39%	2	2	7	$135	✅	✅	✅	Y / Y	⭐️ 4.3 (14)
2 King Size Beds \| Beaches, Mayo & Town Center	$39,649	$157	65%	2	2	1	$137	✅	❌	✅	Y / Y	⭐️ 4.4 (87)
Coastal Living - Games/Pool/ Volleyball	$48,446	$170	75%	2	3	3	$120	✅	❌	✅	Y / Y	⭐️ 5 (9)
Elegant & Upscale 2BR Townhome	$36,705	$125	71%	2	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (25)
Lounge In Luxury	$40,799	$173	59%	2	2	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (14)
Tropical Oasis 2 bdr 👉🏼 patio, playground, dog park	$42,746	$157	73%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (8)
Adorable 2bed/1bath unit \| Sleeps 4 \|	$27,307	$104	67%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (12)
Comfortable 2bed/1bath unit \| Sleeps 4 \|	$36,031	$133	71%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (19)
Stylish Home w/Fenced Yard (No Cleaning Fee)	$39,725	$162	67%	2	0	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (30)
Best townhouse to stay in Jax - cozy - 1/1.5 room	$59,449	$208	77%	2	3	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (4)
River Manor - 2bed/1 bath	$41,203	$117	88%	2	1	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Lovely Condo in a good location!!!	$38,064	$104	100%	2	1	30	$120	✅	❌	✅	Y / Y	⭐️ 4 (6)
Your Next Peaceful Getaway	$26,757	$129	54%	2	1	1	$29	❌	❌	❌	N / N	⭐️ 4.8 (10)
King bedroom \| 2bed/1bath \| Sleeps 5 \|	$34,226	$176	51%	2	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (36)
Luxe 2BR Townhome \| Pool \| Close to Beach	$25,676	$115	61%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 0 (21)
Manor Grove - 2 bd/1ba	$26,290	$77	81%	2	1	1	$175	❌	❌	✅	Y / N	⭐️ 4.7 (7)
Cozy Patio home in South East Jax	$102,139	$649	43%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (42)
Fun & Sun + Close To Everything!	$43,184	$195	58%	2	2	7	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (5)
The Middle of Everything !	$18,201	$98	48%	2	1	1	$35	✅	❌	❌	Y / Y	⭐️ 4.1 (11)
Charming, Quiet Executive Condo	$40,845	$185	58%	2	2	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (10)
Relaxing Townhome! Mayo-HCA Memorial	$64,457	$198	86%	2	2	28	$170	❌	❌	✅	Y / Y	⭐️ 5 (6)
entire 2-bedroom home with new furnitures	$16,873	$129	33%	2	1	1	$140	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
"Luxurious 2-br Condo" Pool, Gym, King Bed	$48,095	$149	84%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.9 (16)

Return Metrics

85.71% 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)	$5,657	$11,314	$16,971	$22,628	$28,285	$56,570	$169,712
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	$5,657	$11,314	$16,971	$22,628	$28,285	$56,570	$169,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

85.71%

Payback Period Days

426

Return on Investment

85.71%

8450 Gate Pkwy W Jacksonville, Florida, 32216

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

$950

Zestimate

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$39,647

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $150/night at 54% occupancy.Projected nightly rate is $167/night at 65% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$39,463

Avg annual revenue

65%

Avg occupancy rate

$167

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

$45k

$80k

$115k

$5,657

Profit

Revenue

$39,647

Operating Expenses

$17,154

Operating Income

$22,493

Net Effective Rent

$16,836

Profit (Cash Flow)

$5,657

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

85.71%

Payback Period Days

426