BNBCalc.com Rental Arbitrage Analysis Report of 4028 Sunbeam Rd, Jacksonville, FL 32257, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Return Metrics

365.74% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

365.74%

Payback Period Days

99

Return on Investment

365.74%

Annual Revenue

$54,787

AirDNA projects $103/night at 52% occupancy ($19,562).

User selected values for this report: 100% occupancy rate, $150 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,544

Annual Expenses

$18,522

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,017

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$457

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

Property Manager Fee

$0

property-location

4028 Sunbeam Rd Jacksonville, Florida, 32257

1 bed • 1 bath • 4 guests

Agent

Inquire about this property

Contact Agent

$54,787

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

365.74%

Payback Period Days

99