BNBCalc.com Rental Arbitrage Analysis Report of 10307 Red Tip Rd, Jacksonville, FL 32218, USA

4 bed • 2 bath • 10 guests • $1,727

BNB

Calc

Return Metrics

10.1% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.1%

Payback Period Days

3614

Return on Investment

10.1%

Annual Revenue

$38,639

AirDNA projects $149/night at 71% occupancy ($38,639).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,419

Annual Expenses

$17,023

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$882

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$322

Management & Platform Fees

$97

Platform Fee (i.e. Airbnb)

$97

Property Manager Fee

$0

10307 Red Tip Rd Jacksonville, Florida, 32218-9133

4 bed • 2 bath • 10 guests • $1,727

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$38,639

Profit (Cash Flow)

$892

Payback in 3614 days

Cash on Cash Return

10.1%

Annual Revenue

$38,639

AirDNA projects $149/night at 71% occupancy ($38,639)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.1% cash on cash return is a good return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

10.1%

Payback Period Days

3614