BNBCalc.com Investment Analysis Report of 2829 Jupiter Ave

2 bed • 1 bath • 6 guests • $77,000

BNB

Calc

Return Metrics

0.84% 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

0.84%

Cap Rate

6.99%

Return on Investment

13.64%

Annual Revenue

$21,915

AirDNA projects $120/night at 50% occupancy ($21,914). Airbtics projects $107/night at 61% occupancy ($23,839). Airbtics predicts this property will perform in the 47% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$16,383$23,864$31,895$43,765
Occupancy51%64%74%79%
Nightly Rate$79$93$108$141

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

DPL House I Historic Springfield Affordable/Quiet
$13,760
$153
18%
2242$100❌❌❌N / Y⭐️ 4.9 (62)Profile

B

Adorable MCM Townhouse 5 Min from TIAA Bnk Fld!
$35,091
$141
63%
2281$155❌❌✅N / Y⭐️ 4.5 (34)Profile

C

2 BR Historic Apt near Breweries, VyStar, DT
$22,785
$69
73%
2251$75❌❌✅N / Y⭐️ 4.8 (117)Profile

D

Private and Comfortable Historic Apt
$32,612
$122
67%
2241$55❌❌✅N / Y⭐️ 4.9 (623)Profile

E

Cozy apartment in Springfield Downstairs
$13,213
$99
31%
2261$60❌❌❌N / Y⭐️ 5 (70)Profile

Operating Expenses

Monthly Expenses

$1,377

Annual Expenses

$16,529

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$883

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$183

Management & Platform Fees

$55

Platform Fee (i.e. Airbnb)

$55

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$432

Annual Mortgage & Tax

$5,184

Downpayment

Purchase Price

$77,000

Percent Down

20%

Total Downpayment

$15,400

Total Loan Amount

$61,600

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$369

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$64

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

4,720 sqft

Year built:

1919

Size:

780 sqft

Type:

SFR

Parking:

-

Heating:

FORCED AIR

Sold Comparables

AddressBedsBathsSquare FeetLot SizeYear BuiltLast SaleDays on Market
3302 Stuart St311,0275,0001930$225,0000
542 W 19th St218404,8561923$83,0000
1031 W 26th St229524,9991919$00
1123 Grothe St411,3686,6491917$199,00097
976 W 12th St311,1332,8691919$99,500105
828 W 17th St322,0749,9691914$60,0000
3304 N Lee St319415,0001916$35,00063
537 W 17th St319564,9181949$105,000111
1147 W 19th St321,1764,7342023$181,9001
240 W 17th St218064,7011925$43,0000

Property Details

  • MLS Status: property-details-mls-status-active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size:4,720 sqft
  • Building area: 780 sqft
  • Garage: -
  • Heating: Forced air
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: RMD-A
  • Land Use: Residential
  • Parcel Number: 045521-0000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $38,883
  • County Est. Land Value: $12,238
  • Assessed Land Value: $12,238
  • County Est. Structure Value: $26,645

  • Market Estimate: -

Sale history

DateSale Price% FinancedBuyer
06/15/16$12,1000%80 West Llc

Ownership

  • Name: 80 West Llc
  • Owner Occupied: No
  • Owner Mailing Address: 301 Thelma Dr # 507, Casper, Wy 82609
  • Years Owned: 75
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: No
  • Inherited: No
  • Foreclosure: No

Schools

  • Elementary School: Richard L. Brown Elementary School with 0 star rating
  • Middle School: Matthew W. Gilbert Middle School with 2 star rating
  • High School: Andrew Jackson High School with 3 star rating

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

$3,654

Deductible property tax

$762

Est. Depreciation Value

$38,957

Profit on this property

$5,386

Your total deduction

$37,988

So, your new taxable income is your previous income minus your total deduction ($150,000 - $37,988)

$112,012

Your old tax bill

$45,000

Your new tax bill

$33,604

Estimated tax savings

$11,396

property-location

2829 Jupiter Ave Jacksonville, Florida, 32206-2753

2 bed • 1 bath • 6 guests

Purchase Price

Est. $369/mo

Agent

This property is for sale!

Contact Test

Agent at BNB

$21,915

Annual Revenue

BNBCalc predicts this property will get $107 per night with 61% occupancy, putting it in the top 47% 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

0.84%

Cap Rate

6.99%

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

$3,654

Deductible property tax

$762

Your total deduction

$11,386

Your adjusted annual income

$150,000 - $11,386 = $138,614

Taxes on $138,614 (30%)

$41,584

Your old tax bill

$45,000

Your new tax bill

$41,584

Estimated tax savings

$3,416

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