BNBCalc.com Investment Analysis Report of 905 Oak Ridge Rd, Saint Augustine, FL, 32086

3 bed • 2 bath • 10 guests • $1,176,000

BNB

Calc

Return Metrics

15.25% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.25%

Cap Rate

7.89%

Return on Investment

35.53%

Annual Revenue

$155,229

AirDNA projects $201/night at 66% occupancy ($48,453). Airbtics projects $175/night at 64% occupancy ($40,907). Airbtics predicts this property will perform in the 46% revenue percentile

User selected values for this report: 50% occupancy rate, $850 rate per night

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$29,068	$39,368	$61,599	$70,812
Occupancy	57%	62%	77%	80%
Nightly Rate	$134	$165	$208	$228

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 Ancient City Cabin Oasis	$45,068	$209	58%	3	3	10	4	$145	✅	❌	✅	N / Y	⭐️ 4.9 (123)	Profile
B Oasis Pool House! Close to DT, Beach & Boat ramp	$55,877	$194	77%	3	1	6	3	$150	✅	❌	✅	N / Y	⭐️ 5 (75)	Profile
C The Salty Sailor, Luxury Waterfront Pool Home	$75,231	$370	54%	3	4	10	2	$320	✅	❌	✅	N / Y	⭐️ 5 (38)	Profile
D Blue Jewel- Dog Friendly/Minutes to Downtown	$38,248	$181	54%	3	3	8	2	$275	❌	❌	✅	N / Y	⭐️ 5 (29)	Profile
E 3BR Key West Style Dtwn Home	$32,237	$226	38%	3	3	6	2	$199	❌	❌	❌	N / Y	⭐️ 4.5 (2)	Profile

Operating Expenses

Monthly Expenses

$5,199

Annual Expenses

$62,385

Utilities

$450

Internet + TV

$100

Water/Sewer

$100

Garbage

$50

Electric

$200

Gas

Other

Maintenance

$2,162

Property Insurance

$175

HOA

Landscaping

$200

Ongoing Repairs

$100

Supplies

$100

Software

Pest Control

$35

Permits

$20

Other

Cleaning Cost

$1,532

Management & Platform Fees

$2,587

Platform Fee (i.e. Airbnb)

Property Manager Fee

$2,587

Mortgage & Taxes

Monthly Mortgage & Tax

$4,703

Annual Mortgage & Tax

$56,436

Downpayment

Purchase Price

$1,176,000

Percent Down

20%

Total Downpayment

$235,200

Total Loan Amount

$940,800

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

3.1%

Monthly Loan Payment

$4,017

Property Tax Yearly

0.7%

Property Tax Monthly

$686

Mortgage Insurance (PMI)

Property Details

General Info

Lot size:

138,521 sqft

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	Lot Size	Year Built	Last Sale	Days on Market
700 Black Oak Ct	3	2	1,656	21,780	1994	$385,000	-
847 Oak Ridge Rd	4	2	2,136	48,787	2017	$800,000	-
601 Kings Estate Rd	-	-	2,016	102,366	1976	$0	-
2950 Kings Rd	3	2	1,938	148,104	2001	$0	-
540 Fox Hollow Ln	3	2	1,589	10,454	1989	$0	-
3224 Turtle Creek Rd	3	2	2,279	11,326	1990	$0	-
500 Ruba Rd	3	2	1,246	33,541	1996	$430,000	-
3376 Kings Rd S	4	3	2,216	21,780	1999	$0	-
308 Mystic Castle Dr	3	2	1,892	17,424	2009	$0	-
108 Kings Manor Ct	3	2	1,563	10,019	2013	$375,000	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: -

Lot size: 138,521 sqft

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 099960 0010

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $224,381

County Est. Land Value: $224,381

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/08/23	$49,000	2009%	Marvell Ford, Marlena Ford
02/17/22	$232,500	67%	Marvell Ford, Marlena Ford

Ownership

Name: Marvell Ford

Owner Occupied: No

Owner Mailing Address: 905 Oak Ridge Rd, Saint Augustine, FL 32176

Years Owned: 12

Home Equity: -

Mortgage Balance Remaining: $984,750

Financed amount: 67%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No

Schools

Elementary School: Otis A. Mason Elementary School with 6 star rating
Middle School: Gamble Rogers Middle School with 5 star rating
High School: Pedro Menendez High School with 5 star rating

905 Oak Ridge Rd St. Augustine, Florida, 32086

3 bed • 2 bath • 10 guests

Purchase Price

Inquire about this property

Contact

STR Experts at SAVVY STR Agents

$608,200

Zestimate

Airbnb Investor Score

$36,407

Annual Profit

7.9%

Cap Rate

15.3%

Cash on Cash

$155,229

Annual Revenue

BNBCalc predicts this property will get $175 per night with 64% 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

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

15.25%

Cap Rate

7.89%

Return on Investment

35.53%