BNBCalc.com Rental Arbitrage Analysis Report of 1639 Larue Avenue, Jacksonville, FL, USA

1 bed • 1 bath • 2 guests • $1,100

BNB

Calc

Return Metrics

-46.56% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-46.56%

Payback Period Days

0

Return on Investment

-46.56%

Annual Revenue

$26,718

AirDNA projects $133/night at 55% occupancy ($26,717).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,289

Annual Expenses

$15,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$783

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$223

Management & Platform Fees

$67

Platform Fee (i.e. Airbnb)

$67

Property Manager Fee

$0

1639 Larue Ave Jacksonville, Florida, 32207-3020

1 bed • 1 bath • 2 guests • $1,100

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

$26,718

Profit (Cash Flow)

-$1,956

No payback period

Cash on Cash Return

-46.6%

Annual Revenue

$26,718

AirDNA projects $133/night at 55% occupancy ($26,718)

Occupancy Rate

Avg Daily Rate

Return Metrics

-46.56% cash on cash return is a poor return over the next 1 year.

Cashflow Over Time

Revenue Appreciation

0%

Cash on Cash Return

-46.56%

Payback Period Days

0