BNBCalc Short Term Rental Rental Arbitrage Analysis 1173 Pecan Park Rd, Jacksonville, FL, 32218

1 bed • 1.5 bath • 3 guests • $0

BNB

Calc

Annual Revenue

$26,663

Profit (Cash Flow)

-$4,319

Cash on Cash Return

-96.5%

Annual Revenue

$26,663

AirDNA projects $119/night at 24% occupancy ($10,431). Airbtics projects $100/night at 63% occupancy ($23,010). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 73% occupancy rate, $100 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$13,419	$21,503	$28,839	$53,069
Occupancy	50%	63%	73%	86%
Nightly Rate	$68	$86	$100	$159

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Boho Oasis w/KING Bed. w/POOL Nr.AIRPTShoppingDWTN	$26,914	$99	66%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 4.9 (89)
The Hothouse-Couples Escape: Play-Relax-Reconnect	$64,774	$199	81%	1	1	1	$129	❌	✅	❌	Y / Y	⭐️ 5 (152)
Shady Oak Guesthouse	$21,019	$80	71%	1	1	1	$5	❌	❌	❌	N / Y	⭐️ 4.9 (321)
Oak Bluff Tiny Home on 2.5 Acres with Pond & Patio	$28,735	$86	85%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (142)
The Cozy Hideaway- Airport, Cruise, Zoo	$17,176	$84	51%	1	1	1	$40	❌	❌	✅	Y / Y	⭐️ 4.8 (211)
Lush Emerald King BED w/POOL<6 Min- ArptDWTN&Shops	$25,720	$95	69%	1	1	1	$100	✅	❌	✅	Y / Y	⭐️ 5 (92)
Couples getaway. Waterfront.Sunrise. Same-day book	$30,393	$189	40%	1	1	1	$125	✅	❌	❌	Y / Y	⭐️ 5 (64)
Cozy Cottage	$43,374	$156	75%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (65)
Adorable 1- bedroom place with a pool	$14,605	$90	42%	1	1	1	$55	✅	❌	❌	N / N	⭐️ 4.8 (94)
Starlight Villa Three	$15,549	$76	53%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (108)
Starlight Villa One	$13,273	$77	43%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (180)
Starlight Villa Two	$17,441	$68	66%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.7 (133)
The Sunshine Studio Place	$10,938	$68	40%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (192)
The Quiet Sunshine Studio	$10,522	$69	40%	1	1	2	$35	❌	❌	✅	N / Y	⭐️ 4.8 (139)
A new little getaway	$17,744	$103	45%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.9 (284)
Luxury Loft Near Downtown	$18,737	$86	54%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 4.8 (211)
Nantucket Hide-Away Cottage on Saint Marys River!	$27,852	$128	55%	1	1	2	$104	❌	❌	❌	N / Y	⭐️ 4.8 (60)
Vita Nova: Fresh and Modern with Retro Vibes	$19,616	$58	86%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (311)
Llama Lounge	$11,955	$55	50%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 5 (657)
Urban Farmhouse in Historic Springfield	$18,297	$67	63%	1	1	1	$89	❌	❌	❌	Y / Y	⭐️ 4.8 (194)
Historic Apt walking distance to Main Street	$17,776	$71	62%	1	1	1	$45	❌	❌	❌	N / Y	⭐️ 5 (237)
Historic and Modest Boho Inspired Apartment 6.0	$12,381	$59	49%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.9 (180)
Updated 1/1 Pool, Walk to Beach and Golf course!	$53,775	$153	95%	1	1	1	$115	✅	❌	✅	Y / Y	⭐️ 5 (39)
20% Discount for Hurricane relief - October Only	$26,435	$92	72%	1	1	1	$115	✅	❌	✅	N / Y	⭐️ 4.9 (81)
❤️Private Pool Couples Getaway- Downtown	$35,251	$90	98%	1	1	2	$135	✅	❌	❌	N / Y	⭐️ 5 (332)
Historic and Modest Boho Inspired Apartment 1.0	$15,019	$70	53%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.8 (293)
Loft in Historic Springfield	$24,331	$67	86%	1	2	1	$66	❌	❌	❌	Y / Y	⭐️ 5 (266)
This May Be the Nicest Suite in Jacksonville	$17,869	$77	60%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (338)
Historic and Modest Boho Inspired Apartment 3.0	$16,705	$58	70%	1	1	1	$45	❌	❌	✅	N / Y	⭐️ 4.9 (449)
Downtown Jacksonville Historic District	$15,854	$64	60%	1	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.9 (271)
1432- Pets & Kids Ok, Near Downtown, Sleeps 4	$18,846	$96	50%	1	1	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (91)
Island "Sea Life" Bed & Bath (I-95/Jax Airp)	$19,418	$99	52%	1	1	1	$30	✅	❌	❌	N / N	⭐️ 4.8 (193)
Treehouse Hideaway in the Timucuan Preserve	$26,541	$84	82%	1	1	2	$60	❌	❌	❌	N / N	⭐️ 4.8 (101)
Cute Shipwatch Condo in Amelia Island Plantation	$50,360	$204	63%	1	1	1	$236	✅	❌	❌	Y / Y	⭐️ 4.9 (10)
Sensational Sandcastles Condo/Oceanfront-Amelia	$84,680	$338	66%	1	1	3	$125	✅	❌	❌	N / Y	⭐️ 4.8 (9)
Cozy Cottage in Springfield, Downtown Jax	$35,539	$110	83%	1	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (109)
Adorable French Cottage style - 1 bedroom.	$27,894	$98	73%	1	1	3	$99	❌	❌	✅	Y / Y	⭐️ 4.9 (97)
La Casita	$23,661	$67	94%	1	1	3	$60	❌	❌	❌	N / Y	⭐️ 4.8 (36)
Couples clothing optional escape hot tub nude deck	$25,641	$91	72%	1	1	1	$40	✅	✅	❌	N / Y	⭐️ 5 (140)

Return Metrics

-96.52% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,319	-$8,638	-$12,958	-$17,277	-$21,596	-$43,193	-$129,580
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	-$4,319	-$8,638	-$12,958	-$17,277	-$21,596	-$43,193	-$129,580

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-96.52%

Payback Period Days

Return on Investment

-96.52%

1173 Pecan Park Rd Jacksonville, Florida, 32218

1 bed • 1.5 bath • 3 guests

Monthly Rent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$26,663

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $119/night at 24% occupancy.Projected nightly rate is $100/night at 63% occupancy.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$25,358

Avg annual revenue

63%

Avg occupancy rate

$100

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

$35k

$60k

$85k

-$4,319

Profit

Revenue

$26,663

Operating Expenses

$15,466

Operating Income

$11,197

Net Effective Rent

$15,516

Profit (Cash Flow)

-$4,319

$4,475

Cash Investment

Renos & Furnishing

$4,375

Setup Costs

$100

Total

$4,475

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-96.52%

Payback Period Days