2829 Jupiter Ave Jacksonville, Florida, 32206-2753
2 bed • 1 bath • 6 guests • $77,000
Annual Revenue
$21,915
Profit (Cash Flow)
$202
Cap Rate
7.0%
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $120/night at 50% occupancy ($21,915) Airbtics projects $107/night at 61% occupancy ($23,839)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$21,915
$21,915
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$13,760 | $153 | 18% | 2 | 2 | 4 | 2 | $100 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (62) | Profile | |
$35,091 | $141 | 63% | 2 | 2 | 8 | 1 | $155 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.5 (34) | Profile | |
$22,785 | $69 | 73% | 2 | 2 | 5 | 1 | $75 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (117) | Profile | |
$32,612 | $122 | 67% | 2 | 2 | 4 | 1 | $55 | ❌ | ❌ | ✅ | No / Yes | ⭐️ 4.9 (623) | Profile | |
$13,213 | $99 | 31% | 2 | 2 | 6 | 1 | $60 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (70) | Profile |
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%
Tax Calculator (USA)
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated 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
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com