BNBCalc.com Rental Arbitrage Analysis Report of 2210 Gilmore St, Jacksonville, FL 32204, USA

3 bed • 1 bath • 6 guests • $0

BNB

Calc

Return Metrics

-28.5% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-28.5%

Payback Period Days

0

Return on Investment

-28.5%

Annual Revenue

$36,641

AirDNA projects $176/night at 57% occupancy ($36,641).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,397

Annual Expenses

$16,763

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$865

Rental Insurance

$10

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$305

Management & Platform Fees

$92

Platform Fee (i.e. Airbnb)

$92

Property Manager Fee

$0

property-location

2210 Gilmore St Jacksonville, Florida, 32204-3118

3 bed • 1 bath • 6 guests

Monthly Rent

Agent

Inquire about this property

Contact Agent

$36,641

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

-28.5%

Payback Period Days

0