BNBCalc Short Term Rental Rental Arbitrage Analysis 502 Gum Street, Fernandina Beach, FL

2 bed • 2 bath • 6 guests • $0

BNB

Calc

Annual Revenue

$73,074

Profit (Cash Flow)

$27,575

Cash on Cash Return

417.8%

Annual Revenue

$73,074

AirDNA projects $204/night at 54% occupancy ($40,235). Airbtics projects $202/night at 70% occupancy ($51,645). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 81% occupancy rate, $247 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$33,455	$55,090	$75,975	$94,537
Occupancy	61%	75%	81%	85%
Nightly Rate	$144	$193	$247	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Most Charming Beach Cottage on Amelia!	$47,240	$246	50%	2	1	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (55)
Coastal Cottage 212 \| Oceanview Deck + Patio	$72,784	$236	82%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (71)
Coastal Cottage 214 \| Large Ocean View Deck	$55,690	$160	91%	2	1	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (96)
Florida Condo w/ Pool & Tennis: Walk to Beach!	$45,082	$144	82%	2	1	2	$155	✅	❌	✅	Y / N	⭐️ 4.8 (52)
Renovated cute camper Fernandina Beach	$44,043	$271	44%	2	1	2	$100	❌	❌	✅	N / N	⭐️ 5 (4)
Newly Updated 2Bed/1Bath Condo - 3 Min to Beach!	$30,424	$86	90%	2	1	3	$110	✅	❌	❌	Y / Y	⭐️ 4.9 (75)
5 minute walk to beach - Family owned and operated	$57,650	$200	75%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (176)
Beach Escape, 1 block from the Beach-POOL	$36,701	$106	83%	2	1	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (104)
5 min walk to beach, king&queen bed w modern decor	$35,604	$144	63%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (97)
Walk to the beach, cozy 2BD Condo.	$44,748	$153	75%	2	1	1	$125	✅	❌	✅	Y / Y	⭐️ 4.7 (32)
Wrenn Nest	$44,693	$180	64%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (302)
Wrenn Beach Shack	$46,099	$192	62%	2	1	1	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (242)
South Beach Cabana Up \| Pool \| Across from Beach	$43,918	$136	84%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (65)
Oceanview Condo, 2 bedrooms, 1 bath	$77,518	$262	78%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (176)
Beautiful Corner Unit! Dog Friendly!	$107,707	$308	85%	2	1	1	$451	❌	❌	✅	Y / Y	⭐️ 5 (4)
The Mermaid at Auberge d'Amelia	$59,537	$204	75%	2	1	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (13)
The Cottage on the Marsh: Minutes to Beach!	$52,211	$225	61%	2	1	2	$115	❌	❌	✅	Y / Y	⭐️ 5 (97)
The Island Life. Huge Fall Savings!	$39,131	$144	69%	2	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (244)
Quaint Condo < Half-Mi to Fort Clinch Beach!	$43,174	$133	80%	2	1	2	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (55)
Forest Ridge K7 - Renovated Condo!	$53,514	$160	88%	2	1	1	$131	✅	❌	✅	Y / Y	⭐️ 4.6 (5)
The Boardwalk - Ocean Views - Sunny 2/1	$36,018	$139	69%	2	1	3	$130	❌	❌	❌	Y / Y	⭐️ 4.8 (56)
Heron Cottage Apartment B - Beach Access	$34,512	$195	47%	2	1	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (57)
South Beach Cabana Down \| Pool \| Across from Beach	$46,150	$147	81%	2	1	2	$150	✅	❌	✅	Y / Y	⭐️ 4.8 (48)
Coral Sands #201 - Beach Condo	$58,824	$209	75%	2	1	1	$158	❌	❌	✅	Y / Y	⭐️ 4.2 (24)
Coral Sands Beautiful Condominium	$149,592	$489	80%	2	1	1	$246	❌	❌	✅	Y / Y	⭐️ 5 (1)
Tranquil Tides Getaway: Your Serene Beach Haven	$30,709	$150	49%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (94)
Seascape Serendipity Cottage: Your Coastal Hideout	$44,161	$153	68%	2	1	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (108)
Under The Boardwalk - Amelia Island - Sunny 2/1	$47,906	$172	75%	2	1	3	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (103)
Walk to Beach from Amelia Island Townhouse!	$41,185	$217	47%	2	1	1	$236	❌	❌	✅	Y / Y	⭐️ 4.7 (18)
Cozy Beachside Townhouse Just Off Fletcher Avenue!	$23,822	$145	40%	2	1	1	$236	❌	❌	✅	Y / Y	⭐️ 4.5 (15)
Updated Amelia Island Townhouse with New Deck!	$26,044	$144	45%	2	1	1	$236	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
Coral Sands #302 -Beach Condo	$80,124	$265	81%	2	1	1	$158	❌	❌	✅	Y / Y	⭐️ 4.8 (35)
Coral Sands oceanfront condo	$74,189	$287	70%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (18)
Dog friendly Oceanfront/Close to parks.	$97,908	$295	79%	2	1	1	$440	❌	❌	✅	Y / Y	⭐️ 3 (1)
Mid Century Vibes! KING Beds, Bikes! POOL/Tennis	$52,019	$199	70%	2	1	2	$135	✅	❌	✅	Y / Y	⭐️ 5 (152)
Bright Fernandina Beach Townhome: Walk to Ocean!	$122,063	$362	92%	2	3	4	$155	❌	❌	❌	Y / Y	⭐️ 5 (45)
2BR/2BA Lovely Amelia Island Beach Oasis	$50,365	$194	70%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
Beachside cottage	$45,914	$250	50%	2	1	3	$50	❌	❌	❌	N / Y	⭐️ 4.9 (227)
Amelia Island, 2 bedroom beach front condo	$87,729	$289	82%	2	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (212)
The Pelican Loft	$24,785	$121	51%	2	1	3	$247	✅	❌	❌	Y / Y	⭐️ 4.7 (13)

Return Metrics

417.79% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,574	$55,149	$82,724	$110,298	$137,873	$275,746	$827,240
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$27,574	$55,149	$82,724	$110,298	$137,873	$275,746	$827,240

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

417.79%

Payback Period Days

Return on Investment

417.79%

502 Gum St Fernandina Beach, Florida, 32034

2 bed • 2 bath • 6 guests

Monthly Rent

Inquire about this property

Contact Agent

Fernandina Beach

Guide

Zoning

Guide

Laws

$73,074

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $204/night at 54% occupancy ($40,235.27). Airbtics projects $202/night at 70% occupancy ($51,645).

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$55,287

Avg annual revenue

70%

Avg occupancy rate

$202

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

$25k

$65k

$105k

$150k

$27,575

Profit

Revenue

$73,074

Operating Expenses

$21,500

Operating Income

$51,575

Net Effective Rent

$24,000

Profit (Cash Flow)

$27,575

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

417.79%

Payback Period Days