BNBCalc Short Term Rental Investment Analysis 8681 Skinner Lake Dr, Jacksonville, FL, 32246

1 bed • 1 bath • 1 guests • $57,300

BNB

Calc

Annual Revenue

$28,982

Profit (Cash Flow)

$7,669

Cap Rate

20.1%

Annual Revenue

$28,982

AirDNA projects $131/night at 76% occupancy ($36,363). Airbtics projects $115/night at 69% occupancy ($28,982). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $115 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,681	$32,192	$40,917	$52,257
Occupancy	58%	73%	84%	90%
Nightly Rate	$81	$118	$130	$155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lux King Bed Stunning View Pool Mayo Clinic Beach	$77,753	$226	94%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (53)
Private yard, all secluded tiny house-your oasis!	$17,297	$53	84%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (305)
Top floor modern getaway w/resort amenities!	$45,697	$162	72%	1	1.5	2	$115	✅	❌	❌	Y / Y	⭐️ 5 (223)
Travel Nurse, Pool, Gym & More Mayo Clinic 6-min	$16,970	$78	57%	1	1	5	$65	✅	❌	✅	Y / Y	⭐️ 5 (15)
Cozy little RV-home	$12,879	$70	49%	1	1	4	$30	❌	❌	❌	N / N	⭐️ 4.5 (12)
Modern 1-BR with King Bed & Resort Perks	$30,226	$118	66%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (42)
Cozy 1-Bedroom Scenic Wooded Views Great Amenities	$36,829	$125	78%	1	1	5	$95	✅	❌	❌	Y / Y	⭐️ 5 (47)
★Majestic & Comfy Retreat★ \| ♛King Bed, Pool, Gym	$40,197	$117	92%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 4.8 (57)
Paradise 5 Min From Towncenter	$19,800	$79	63%	1	1	1	$60	✅	❌	❌	Y / Y	⭐️ 4.7 (59)
Comfortable and Quiet Apartment	$16,690	$69	63%	1	1	2	$65	❌	❌	✅	Y / Y	⭐️ 5 (24)
Stylish Lux Haven Southside Pool Mayo Clinic Beach	$67,856	$206	90%	1	1	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (53)
Poolside Bliss: Stylish 1BR Unit in Resort Complex	$49,817	$155	85%	1	1.5	2	$120	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
1-BR with King Bed & Resort-Like Amenities – Mayo	$42,471	$134	84%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (31)
Lux 1-BR with King Bed & Resort Amenities	$28,288	$121	61%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (54)
Jacksonville resort style getaway	$29,086	$82	92%	1	1	3	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (37)
1-BR Luxury Getaway with King Bed & Pool Access	$45,565	$136	89%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (71)
Lugar acogedor y seguro	$15,386	$113	34%	1	1	1	$50	❌	❌	✅	N / Y	⭐️ 4.5 (45)
The getaway that you Deserve	$16,178	$130	34%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (55)
Paradise Island 5 Mins From Towncenter	$21,339	$65	84%	1	1	1	$59	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
StunningAptPool ViewbyStJohns1townCent&MayoClinic	$39,967	$130	84%	1	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Cozy lakeside apartment	$12,308	$57	59%	1	1	1	$0	✅	❌	❌	N / N	⭐️ 2.8 (4)
One bedroom condo Charming condo	$21,025	$80	71%	1	1	3	$20	✅	❌	❌	Y / Y	⭐️ 5 (24)
★Luxurious & Comfortable Apt ★ ♛King Bed by Mayo ★	$56,738	$173	88%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (31)
Kasa \| 1BD, Pool & Gym Access \| Jacksonville	$14,584	$110	34%	1	1	1	$115	✅	✅	✅	Y / Y	⭐️ 4.5 (65)
King Bed \| Luxury Pool \| Free WiFi \| Free Parking	$40,648	$145	76%	1	1	11	$100	✅	❌	✅	Y / Y	⭐️ 5 (5)
Comfy and Private Suite With Separate Entrance	$19,939	$62	87%	1	1	12	$40	❌	❌	❌	Y / Y	⭐️ 5 (28)
Urban Oasis 1BD Condo in Prime Location+Pets Ok	$23,770	$116	55%	1	1	2	$55	✅	✅	✅	Y / Y	⭐️ 4.9 (10)
Perfect Lake view King Suite *Town center/Mayo/UNF	$31,684	$119	69%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 4.5 (30)
Condo w/ River Access & Pool \| Near San Marco	$23,031	$81	74%	1	1	2	$110	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
1-BR w/ King Bed Near Mayo & Central To All of Jax	$36,734	$119	81%	1	1	5	$95	✅	❌	✅	Y / Y	⭐️ 5 (37)
King Bed 1-BR – 10 Min to Mayo, Central Location	$32,455	$114	77%	1	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Resort-Style 1-BR with King Bed – Near Mayo	$35,930	$124	77%	1	1	2	$95	✅	❌	❌	Y / Y	⭐️ 5 (37)
♛Lavish Retreat \| Sunny Balcony, Pool, Gym + More	$21,331	$94	62%	1	1	3	$0	✅	❌	❌	Y / Y	⭐️ 4.6 (69)
BOHO 1-BR with King Bed – Near Mayo & City Center	$32,464	$124	69%	1	1	1	$95	✅	❌	✅	Y / Y	⭐️ 5 (38)
1-BR with King Bed – Prime Location, Near Mayo	$44,953	$133	90%	1	1	5	$95	✅	❌	✅	Y / Y	⭐️ 4.5 (23)
Relax in Jax w/ King Bed St Johns Town Center Mayo	$39,778	$129	83%	1	1	5	$85	✅	❌	✅	Y / Y	⭐️ 5 (22)
Charming Jacksonville Blue Bungalow 1bd-New Build	$20,539	$140	38%	1	1	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (16)
Serene Stay Rental Unit With Pool	$17,029	$99	47%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Luxurious Stay Rental Unit With Pool	$19,032	$100	52%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (43)

Return Metrics

44% 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)	$7,669	$15,338	$23,007	$30,676	$38,345	$76,691	$230,074
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$45,840	$45,840	$45,840	$45,840	$45,840	$45,840	$45,840
Down Payment	$11,460	$11,460	$11,460	$11,460	$11,460	$11,460	$11,460
Property Appreciation	$1,719	$3,489	$5,313	$7,191	$9,126	$19,706	$81,782
Total Return	$66,688	$76,127	$85,620	$95,168	$104,772	$153,698	$369,156

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

44%

Cap Rate

20.12%

Return on Investment

57.09%

8681 Skinner Lake Dr Jacksonville, Florida, 32246

1 bed • 1 bath • 1 guests

Purchase Price

Est. $275/mo

Inquire about this property

Contact Agent

$57,300

Zestimate

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

256

Airbnb Investor Score

$7,669

Annual Profit

20.1%

Cap Rate

44.0%

Cash on Cash

$28,982

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $131/night at 76% occupancy.Projected nightly rate is $115/night at 69% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

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

$30,608

Avg annual revenue

69%

Avg occupancy rate

$115

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

$30k

$55k

$80k

$7,669

Profit

Revenue

$28,982

Operating Expenses

$17,448

Operating Income

$11,534

Mortgage & Taxes

$3,865

Profit (Cash Flow)

$7,669

$17,429

Cash Investment

Down Payment

$11,460

Renos & Furnishing

$4,250

Closing Costs

$1,719

Total

$17,429

DSCR Ratio

Strong

2.98

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

44%

Cap Rate

20.12%

Return on Investment

57.09%

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

$2,720

Deductible property tax

$567

Your total deduction

-$1,406

Your adjusted annual income

$150,000 - -$1,406 = $151,406

Taxes on $151,406 (30%)

$45,422

Your old tax bill

$45,000

Your new tax bill

$45,422

Estimated tax savings

-$422

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