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:

Revenue Appreciation:

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

User selected values for this report: 50% occupancy rate, $120 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$16,383	$23,864	$31,895	$43,765
Occupancy	51%	64%	74%	79%
Nightly Rate	$79	$93	$108	$141

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A DPL House I Historic Springfield Affordable/Quiet	$13,760	$153	18%	2	2	4	2	$100	❌	❌	❌	N / Y	⭐️ 4.9 (62)	Profile
B Adorable MCM Townhouse 5 Min from TIAA Bnk Fld!	$35,091	$141	63%	2	2	8	1	$155	❌	❌	✅	N / Y	⭐️ 4.5 (34)	Profile
C 2 BR Historic Apt near Breweries, VyStar, DT	$22,785	$69	73%	2	2	5	1	$75	❌	❌	✅	N / Y	⭐️ 4.8 (117)	Profile
D Private and Comfortable Historic Apt	$32,612	$122	67%	2	2	4	1	$55	❌	❌	✅	N / Y	⭐️ 4.9 (623)	Profile
E Cozy apartment in Springfield Downstairs	$13,213	$99	31%	2	2	6	1	$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

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$183

Management & Platform Fees

$55

Platform Fee (i.e. Airbnb)

$55

Property Manager Fee

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

Monthly Loan Payment

$369

Property Tax Yearly

0.99%

Property Tax Monthly

$64

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

4,720 sqft

Year built:

1919

Size:

780 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
3302 Stuart St	3	1	1,027	-	5,000	1930	$225,000	-
542 W 19th St	2	1	840	-	4,856	1923	$83,000	-
1031 W 26th St	2	2	952	-	4,999	1919	$0	-
1123 Grothe St	4	1	1,368	-	6,649	1917	$199,000	97
976 W 12th St	3	1	1,133	-	2,869	1919	$99,500	105
828 W 17th St	3	2	2,074	-	9,969	1914	$60,000	-
3304 N Lee St	3	1	941	-	5,000	1916	$35,000	63
537 W 17th St	3	1	956	-	4,918	1949	$105,000	111
1147 W 19th St	3	2	1,176	-	4,734	2023	$181,900	1
240 W 17th St	2	1	806	-	4,701	1925	$43,000	-

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: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

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

Date	Sale Price	% Financed	Buyer
06/15/16	$12,100	0%	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 School0
Middle School: Matthew W. Gilbert Middle School with 2/10 star rating
High School: Andrew Jackson High School with 3/10 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

$27,081

Profit on this property

$5,386

Your total deduction

$26,112

So, your new taxable income is your previous income minus your total deduction ($150,000 - $26,112)

$123,888

Your old tax bill

$45,000

Your new tax bill

$37,166

Estimated tax savings

$7,834

2829 Jupiter Ave Jacksonville, Florida, 32206-2753

2 bed • 1 bath • 6 guests

Purchase Price

Est. $369/mo

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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.84%

Cap Rate

6.99%

Return on Investment

13.64%

15 Long Term Rental Comparables

This property's projected long-term rent from Rentrange™ is $950/mo ($11,400/yr) and $-/mo from Zillow. Projected vacancy is -% and rent growth is $-/yr. View comparable long-term rentals below ranging from $820 to $1,070.

Name	Listed Rent	Sqft	Type	Beds	Baths	Listed on	Similarity	Distance
2829 Mars Ave	$975	720	Single Family	2	1	6/5	99.9%	0.04 mi
604 W 18th St	$775	750	Apartment	2	1	7/19	99.7%	0.11 mi
604 W 18th St	$775	750	Apartment	2	1	6/17	99.7%	0.11 mi
610 W 18th St	$775	750	Condo	2	1	5/12	99.7%	0.10 mi
610 W 18th St	$775	750	Condo	2	1	5/26	99.7%	0.10 mi

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

$7,823

Your adjusted annual income

$150,000 - $7,823 = $142,177

Taxes on $142,177 (30%)

$42,653

Your old tax bill

$45,000

Your new tax bill

$42,653

Estimated tax savings

$2,347

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

4,720 sqft

Year built:

1919

Size:

780 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
3302 Stuart St	3	1	1,027	-	5,000	1930	$225,000	-
542 W 19th St	2	1	840	-	4,856	1923	$83,000	-
1031 W 26th St	2	2	952	-	4,999	1919	$0	-
1123 Grothe St	4	1	1,368	-	6,649	1917	$199,000	97
976 W 12th St	3	1	1,133	-	2,869	1919	$99,500	105
828 W 17th St	3	2	2,074	-	9,969	1914	$60,000	-
3304 N Lee St	3	1	941	-	5,000	1916	$35,000	63
537 W 17th St	3	1	956	-	4,918	1949	$105,000	111
1147 W 19th St	3	2	1,176	-	4,734	2023	$181,900	1
240 W 17th St	2	1	806	-	4,701	1925	$43,000	-

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: No

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square feet: -

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

Date	Sale Price	% Financed	Buyer
06/15/16	$12,100	0%	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 School0
Middle School: Matthew W. Gilbert Middle School with 2/10 star rating
High School: Andrew Jackson High School with 3/10 star rating