BNBCalc.com Investment Analysis Report of 1314 2nd St S, Jacksonville Beach, FL, 32250

4 bed • 2 bath • 12 guests • $1,200,000

BNB

Calc

Return Metrics

2.64% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

2.64%

Cap Rate

6%

Return on Investment

9.34%

Annual Revenue

$98,616

AirDNA projects $402/night at 52% occupancy ($76,350). Airbtics projects $324/night at 65% occupancy ($76,920). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$52,258$77,294$104,266$163,736
Occupancy60%67%75%84%
Nightly Rate$230$305$367$515

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Family Tides - 4BR/3BATH 1 block to the Beach
$86,265
$325
70%
43102$200❌❌❌N / Y⭐️ 5 (44)Profile

B

Luxury Beach Pool Home-4 blocks to Ocean
$101,557
$376
71%
43103$275✅❌✅N / Y⭐️ 5 (23)Profile

C

Luxurious 4BR/4.5 BA w/Marble Floors & Elevator
$80,117
$341
63%
4583$450❌❌❌N / Y⭐️ 5 (17)Profile

D

The Grand Lux Beach & Pool Resort@ Jax Beach
$66,417
$236
63%
44121$600✅✅✅N / Y⭐️ 4.9 (44)Profile

E

The Whale | Huge private home steps from the beach
$75,871
$261
77%
4482$210❌❌❌N / Y⭐️ 5 (45)Profile

Operating Expenses

Monthly Expenses

$2,208

Annual Expenses

$26,500

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,522

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$822

Management & Platform Fees

$247

Platform Fee (i.e. Airbnb)

$247

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$4,587

Annual Mortgage & Tax

$55,044

Downpayment

Purchase Price

$1,200,000

Percent Down

50%

Total Downpayment

$600,000

Total Loan Amount

$600,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$3,597

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$990

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$11,880

Est. Depreciation Value

$559,397

Profit on this property

$72,116

Your total deduction

$534,757

So, your new taxable income is your previous income minus your total deduction ($150,000 - $534,757)

-$384,757

Your old tax bill

$45,000

Your new tax bill

-$115,427

Estimated tax savings

$160,427

property-location

1314 2nd St S Jacksonville Beach, Florida, 32250

4 bed • 2 bath • 12 guests

Purchase Price

Est. $5,756/mo

Agent

Inquire about this property

Contact Agent

$1,036,200

Zestimate

32

Airbnb Investor Score

$17,071

Annual Profit

6.0%

Cap Rate

2.6%

Cash on Cash

$98,616

Annual Revenue

BNBCalc predicts this property will get $324 per night with 65% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.64%

Cap Rate

6%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$11,880

Your total deduction

$153,733

Your adjusted annual income

$150,000 - $153,733 = -$3,733

Taxes on -$3,733 (30%)

-$1,120

Your old tax bill

$45,000

Your new tax bill

-$1,120

Estimated tax savings

$46,120

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com