BNBCalc.com Rental Arbitrage Analysis Report of 2210 Gilmore St, Jacksonville, FL 32204, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

-28.5% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-28.5%

Payback Period Days

Return on Investment

-28.5%

Annual Revenue

$36,641

AirDNA projects $176/night at 57% occupancy ($36,641).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,397

Annual Expenses

$16,763

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$865

Rental Insurance

$10

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$305

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

Property Manager Fee

2210 Gilmore St Jacksonville, Florida, 32204-3118

3 bed • 1 bath • 6 guests • $1,900

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$36,641

Profit (Cash Flow)

-$2,922

No payback period

Cash on Cash Return

-28.5%

Annual Revenue

$36,641

AirDNA projects $176/night at 57% occupancy ($36,641).

Occupancy Rate

Avg Daily Rate

Return Metrics

-28.5% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

Cash on Cash Return

-28.5%

Payback Period Days