BNBCalc.com Rental Arbitrage Analysis Report of 2832 Park St, Jacksonville, FL 32205, USA

3 bed • 2 bath • 6 guests • $0

BNB

Calc

Return Metrics

-84.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-84.79%

Payback Period Days

0

Return on Investment

-84.79%

Annual Revenue

$37,496

AirDNA projects $177/night at 58% occupancy ($37,495).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,406

Annual Expenses

$16,874

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$872

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$312

Management & Platform Fees

$94

Platform Fee (i.e. Airbnb)

$94

Property Manager Fee

$0

property-location

2832 Park St Jacksonville, Florida, 32205

3 bed • 2 bath • 6 guests • $2,503

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$37,496

Profit (Cash Flow)

-$9,415

No payback period

Cash on Cash Return

-84.8%

Annual Revenue

$37,496

AirDNA projects $177/night at 58% occupancy ($37,495).

Occupancy Rate

Avg Daily Rate

Return Metrics

-84.79% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-84.79%

Payback Period Days

0