BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1008 Gum Street, Fernandina Beach, FL

1 bed • 1 bath • 1 guests • $383,100

BNB

Calc

Annual Revenue

$45,582

Profit (Cash Flow)

$134

Cap Rate

6.8%

Annual Revenue

$45,582

AirDNA projects $202/night at 60% occupancy ($44,267). Airbtics projects $192/night at 65% occupancy ($45,582). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 65% occupancy rate, $192 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$27,208$47,795$67,660$84,930
Occupancy54%66%78%88%
Nightly Rate$132$192$230$257

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
The Terraces #202-Condo - Pool!
$44,922
$180
66%
111$131✅❌❌Y / Y⭐️ 4.5 (22)
Sea View is at the Beach!
$52,358
$225
61%
111$236✅❌❌Y / Y⭐️ 5 (14)
Private spacious ground level suite w/patio.
$30,379
$103
78%
112$54❌❌❌Y / Y⭐️ 5 (59)
Boho Surf Shack - Amelia Island
$41,284
$116
93%
111$100❌❌❌Y / N⭐️ 5 (96)
Sea Glass Cottage #3 | Beachfront w/Dune Views
$61,004
$195
84%
1130$150❌❌✅Y / Y⭐️ 5 (53)
Heron Cottage Apartment C - Beach Access
$39,077
$170
61%
112$140❌❌❌Y / Y⭐️ 5 (74)
Flamingo Loft | Stunning Beach Views | Two Decks
$67,096
$226
79%
112$125❌❌✅Y / Y⭐️ 5 (127)
Turtle Loft | Stunning Beach Views | Two Decks
$52,764
$190
73%
112$125❌❌✅Y / Y⭐️ 5 (123)
The Terraces #305 - Ocean View!
$52,211
$188
73%
111$131✅❌❌Y / Y⭐️ 4 (35)
Sea Glass Cottage #4 | Steps to Beach | Courtyard
$39,067
$118
88%
1130$150❌❌✅Y / Y⭐️ 5 (40)
Coastal Charm Villa Steps Away from the Sand
$36,198
$127
75%
111$75❌❌✅Y / Y⭐️ 5 (118)
Amelia Island 1 Bedroom Beach Villa - C4
$39,834
$186
55%
111$125❌❌❌Y / Y⭐️ 5 (8)
Sea Breeze is at the Beach!
$53,539
$222
64%
121$236✅❌❌Y / Y⭐️ 4.5 (9)
Sea Glass Cottage #1 | Renovated | Steps to Beach
$72,704
$208
94%
111$150❌❌✅Y / Y⭐️ 5 (60)
Sea Nook is at the Beach!
$40,313
$190
54%
111$210✅❌❌Y / Y⭐️ 5 (14)
Ocean View
$73,835
$272
74%
123$150✅❌❌Y / Y⭐️ 5 (23)
Sandcastles 286 One Bedroom Ocean Front Studio
$59,718
$212
71%
112$155✅❌❌N / N⭐️ 4.5 (21)
Adorable French Cottage style - 1 bedroom.
$31,904
$104
78%
113$99❌❌✅Y / Y⭐️ 5 (103)
Amelia Island 1 Bedroom Beach Villa - C2
$63,985
$316
54%
111$125❌❌❌Y / Y⭐️ 4.6 (6)
Bright, Airy Oceanfront Condo on Amelia Island!
$56,119
$248
59%
121$236✅❌❌Y / Y⭐️ 5 (4)
Sea Glass Cottage #2 | Beachfront w/Dune Views
$67,901
$204
89%
1130$150❌❌✅Y / Y⭐️ 5 (60)
Amelia Island 1 Bedroom Beach Villa - C1
$37,855
$231
43%
111$125❌❌✅Y / Y⭐️ 4.7 (9)
Amelia Island 1 Bedroom Beach Villa - C3
$53,878
$230
62%
111$125❌❌✅Y / Y⭐️ 4.7 (15)
Island Life Near the Beach 1 bedroom apartment
$27,988
$105
66%
114$175✅❌❌Y / Y⭐️ 4.9 (19)
Large Oceanfront Condo with Private Balcony
$62,776
$256
67%
121$0✅❌❌Y / Y⭐️ 0 (2)
Oceanfront, Amelia South Condo 3rd Floor
$58,794
$251
64%
122$0✅❌❌Y / N⭐️ 5 (3)
Near Historic Downtown Fernandina Beach Cottage
$19,529
$116
46%
1130$0❌❌✅Y / Y⭐️ 5 (4)
Fernandina Fossils Guesthouse (was Murree's Porch)
$41,862
$133
86%
114$0❌❌✅N / Y⭐️ 5 (140)
B3 Beach 5 Villas
$33,401
$234
39%
111$0❌❌❌Y / Y⭐️ 0 (2)
B1 Beach 5 Villas
$38,211
$232
45%
111$0❌❌❌Y / Y⭐️ 0 (0)
B4 Beach 5 Villas
$37,421
$213
48%
111$0❌❌❌Y / Y⭐️ 0 (3)
Serene retreat on Amelia Island
$44,659
$147
83%
1230$0❌❌❌Y / Y⭐️ 5 (2)
1BR island hideaway with garden & WFH desk
$24,705
$201
33%
112$105❌❌❌N / Y⭐️ 4.5 (5)
Fort Clinch Camping (AP1)
$30,192
$150
55%
112$0❌❌❌N / N⭐️ 5 (4)
Pet-friendly Private Suite on Amelia Island
$36,637
$130
77%
112$0❌❌✅N / Y⭐️ 4.9 (51)
1961 Palm Drive
$32,965
$114
79%
111$0❌❌❌Y / Y⭐️ 0 (0)
Fort Clinch State park Glamping (AP2)
$19,368
$126
42%
112$0❌❌❌N / N⭐️ 5 (3)
UNDER THE ISLAND OAKS A unique garden hide-away
$65,148
$178
100%
112$60❌❌❌N / Y⭐️ 4.8 (62)

Return Metrics

0.14% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$134$268$402$536$670$1,340$4,020
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$306,480$306,480$306,480$306,480$306,480$306,480$306,480
Down Payment$76,620$76,620$76,620$76,620$76,620$76,620$76,620
Property Appreciation$11,493$23,330$35,523$48,082$61,017$131,754$546,784
Total Return$394,727$406,698$419,025$431,718$444,787$516,194$933,904

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.14%

Cap Rate

6.78%

Return on Investment

16.66%

property-location

1008 Gum St Fernandina Beach, Florida, 32034

1 bed • 1 bath • 1 guests

Est. $1,838/mo

Agent

Inquire about this property

Contact Agent

$383,100

Zestimate

Fernandina Beach

Guide

Zoning

Guide


Laws

18

Airbnb Investor Score

$134

Annual Profit

6.8%

Cap Rate

0.1%

Cash on Cash

$45,582

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 60% occupancy.Projected nightly rate is $192/night at 65% occupancy.

Top 56% of comparables

Top 53% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$44,864

Avg annual revenue

65%

Avg occupancy rate

$192

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$35k

$55k

$75k

Sign up to see the data on 40 all comparables

$134

Profit

Revenue

$45,582

Operating Expenses

$19,606

Operating Income

$25,977

Mortgage & Taxes

$25,843

Profit (Cash Flow)

$134

$92,363

Cash Investment

Down Payment

$76,620

Renos & Furnishing

$4,250

Closing Costs

$11,493

Total

$92,363

DSCR Ratio

Acceptable

1.01

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.14%

Cap Rate

6.78%

Profit (Cummulative)

$134

$306,480

$4,250

$11,493

$0

Total Gain

$15,391

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$18,182

Deductible property tax

$3,793

Your total deduction

$38,406

Your adjusted annual income

$150,000 - $38,406 = $111,594


Taxes on $111,594 (30%)

$33,478

Your old tax bill

$45,000

Your new tax bill

$33,478


Estimated tax savings

$11,522

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

5,044 sqft

Year built:

1949

Size:

1,502 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Central, Electric

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: 1
  • Lot size: 5,044 sqft
  • Building area: 1,502 sqft
  • Garage: No
  • Heating: Central, electric
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: Central Air, Electric
  • View: -
  • Parking: Driveway
  • Amenities: Dryer, Refrigerator, Stove, Washer
  • Price per square foot: $255

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 000031180001560010
  • Flood Zone: No

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $175,235
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $383,100


Schools