BNBCalc Short Term Rental Rental Arbitrage Analysis 2233 La Valle Dr, Jacksonville, FL, 32210

4 bed • 1 bath • 8 guests • $2,599

BNB

Calc

Annual Revenue

$50,393

Profit (Cash Flow)

$654

Cash on Cash Return

6.3%

Annual Revenue

$50,393

AirDNA projects $188/night at 66% occupancy ($45,319). Airbtics projects $219/night at 63% occupancy ($50,392). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $219 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,421	$46,801	$74,445	$117,244
Occupancy	53%	65%	74%	82%
Nightly Rate	$149	$186	$261	$374

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Poolside Haven Near Golf Course Sleeps 12	$48,119	$153	82%	4	2	3	$199	✅	❌	✅	Y / Y	⭐️ 4.5 (64)
Spacious 4-Bedroom Home for Families, Workers, NAS	$78,103	$300	67%	4	2	2	$225	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Spacious 4 bedroom home with outdoor space	$37,802	$147	65%	4	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (58)
Stylish 4-Bedroom Home w/Office near Downtown/NAS	$74,951	$261	72%	4	1.5	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (105)
~Mommy Dearest_Sleeps 9_Near NAS Jax~	$27,006	$116	57%	4	2	2	$119	❌	❌	✅	Y / Y	⭐️ 5 (80)
Huge Colonial House on the Water w/ Pool & Jacuzzi	$50,206	$164	76%	4	5	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (105)
Sunset near the Lake:10guests/4bdrs/2baths/pool	$37,142	$109	74%	4	2	1	$200	✅	❌	❌	Y / Y	⭐️ 5 (214)
Water Oak Bungalow Riverside/MurrayHill ComfyHome	$44,329	$130	85%	4	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (124)
Elegant Mansion on Park in Historic Avondale	$54,647	$191	71%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (40)
The 1910 General Store - residence	$27,211	$187	38%	4	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (609)
4bd/2bath,up12guests, I-295,17,NAS	$38,192	$129	70%	4	2	1	$170	❌	❌	✅	Y / Y	⭐️ 5 (251)
+A Taste of Britain entire house / heated pool+	$39,987	$130	79%	4	2	2	$180	✅	❌	✅	Y / Y	⭐️ 5 (164)
King bed, sleeps 10! Bring the family or workers!	$45,715	$184	61%	4	3	2	$190	❌	❌	✅	Y / Y	⭐️ 5 (76)
Award-winning historic home in Avondale/Riverside	$37,268	$149	62%	4	3	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (59)
The Immaculate Pad Kitchen, Wi-fi, TV	$147,877	$449	89%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (51)
NEW Historic Home \| 5 Points \| Riverside \| King St	$80,513	$462	46%	4	3.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (49)
❁Pet-Friendly Home❁King Sleeps 10❁Near NAS Jax❁	$23,429	$170	32%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (27)
~Lots of Parking_Sleek Home_Sleeps 10	$34,534	$148	57%	4	2	2	$159	❌	❌	✅	Y / Y	⭐️ 4.5 (67)
Great for Groups 5TVs/Back Deck/Lots of Parking	$33,703	$150	56%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (68)
"Casa De Dellwood" Firepit, Riverside, W/D	$56,692	$207	72%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (35)
4 bedroom home near NAS Jax, Pet friendly, Wi-Fi	$29,704	$161	45%	4	2	2	$169	❌	❌	✅	Y / Y	⭐️ 5 (24)
Single House/12guests/4beds/2baths/huge backyard	$37,328	$109	81%	4	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (256)
Entire Historic Home in Walkable Riverside	$73,409	$309	61%	4	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (30)
~Updated Home_Sleeps 8_Lots of Parking	$37,327	$208	44%	4	2	2	$159	❌	❌	✅	Y / Y	⭐️ 4.5 (36)
Cozy quiet little home near Equestrian/Orange Park	$27,682	$167	42%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (62)
Paradise Retreat with Pool in Jacksonville	$149,317	$611	65%	4	2.5	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (46)
Vintage Retreat Firepit, Kitchen, Wi-fi	$65,336	$186	93%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 3.9 (12)
Private Farmhouse-king bed/ chickens/fresh eggs!	$42,169	$216	49%	4	2	3	$160	❌	❌	✅	Y / Y	⭐️ 5 (43)
Classic Murray Hill Charmer Kitchen, Tv, Wi-fi	$106,852	$410	70%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (21)
Cute house on the Corner	$39,696	$159	65%	4	2	2	$100	❌	❌	❌	N / N	⭐️ 4.5 (45)
Elegant & spacious home - 2 blocks from 5 Points!	$28,487	$162	45%	4	2	7	$245	❌	❌	✅	Y / Y	⭐️ 5 (57)
Five Points - Fast Wi-fi, Kitchen, W/D, AC, Games	$57,147	$211	74%	4	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (78)
~Mornings with Mom_Sleeps 12_15Mins to Stadium~	$70,534	$274	67%	4	2	2	$149	❌	❌	✅	Y / Y	⭐️ 4.5 (57)
Cottontail Manor Ortega 4BR across from River	$65,868	$287	62%	4	2.5	2	$99	❌	❌	❌	Y / Y	⭐️ 5 (25)
Artsy Cottage w/ Outdoor Space minutes to Downtown	$42,126	$198	55%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (11)
Riverside Retreat.	$36,072	$263	35%	4	3	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (50)
Spacious Home w/ Enclosed Yard & Screened Patio	$26,981	$194	38%	4	2	6	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
The Big Boy Trap House	$31,810	$102	78%	4	1	2	$100	❌	❌	✅	N / N	⭐️ 5 (27)
Vintage Retreat Firepit, Kitchen, Wi-fi	$76,624	$232	86%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (39)
Relaxing 4-BR Haven near Murray Hill	$89,230	$370	65%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (30)

Return Metrics

6.31% cash on cash return is a solid return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$653	$1,307	$1,960	$2,614	$3,268	$6,536	$19,609
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	$77	$158	$240	$326	$413	$893	$3,709
Total Return	$731	$1,465	$2,201	$2,940	$3,682	$7,430	$23,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.31%

Payback Period Days

5783

Return on Investment

7.06%

2233 La Valle Dr Jacksonville, FL, 32210

4 bed • 1 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

Jacksonville

Guide

Zoning

Market

Guide

Laws

Market Data

$50,393

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $188/night at 66% occupancy.Projected nightly rate is $219/night at 63% occupancy.

Occupancy Rate

Top 58% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$53,778

Avg annual revenue

63%

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

$20k

$65k

$105k

$150k

$654

Profit

Revenue

$50,393

Operating Expenses

$18,551

Operating Income

$31,842

Net Effective Rent

$31,188

Profit (Cash Flow)

$654

$10,350

Cash Investment

Renos & Furnishing

$10,250

Setup Costs

$100

Total

$10,350

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

6.31%

Payback Period Days

5783