BNBCalc.com Rental Arbitrage Analysis Report of 11291 Harts Rd, Jacksonville, FL 32218, USA

3 bed • 2 bath • 2 guests • $1,340

BNB

Calc

Return Metrics

225.3% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

225.3%

Payback Period Days

162

Return on Investment

225.3%

Annual Revenue

$51,543

AirDNA projects $252/night at 56% occupancy ($51,543).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,558

Annual Expenses

$18,701

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$990

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$430

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

Property Manager Fee

$0

11291 Harts Rd Jacksonville, Florida, 32218

3 bed • 2 bath • 2 guests • $1,340

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

$51,543

Profit (Cash Flow)

$16,763

Payback in 162 days

Cash on Cash Return

225.3%

Annual Revenue

$51,543

AirDNA projects $252/night at 56% occupancy ($51,543)

Occupancy Rate

Avg Daily Rate

Return Metrics

225.3% cash on cash return is a excellent return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

225.3%

Payback Period Days

162