BNBCalc Short Term Rental Investment Analysis 695 Julia St, St. Augustine, FL, 32084

2 bed • 1 bath • 6 guests • $249,900

BNB

Calc

Annual Revenue

$64,955

Profit (Cash Flow)

$25,973

Cap Rate

17.1%

Annual Revenue

$64,955

AirDNA projects $152/night at 58% occupancy ($32,199). Airbtics projects $195/night at 65% occupancy ($46,294). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 76% occupancy rate, $234 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,779	$45,822	$68,089	$95,347
Occupancy	52%	66%	76%	87%
Nightly Rate	$138	$181	$234	$289

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Hummingbird-Near Historic Downtown-Smart TVs	$43,657	$208	53%	2	1	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (40)
Cozy, Pet-friendly Private House near downtown	$39,810	$120	88%	2	1	1	$40	❌	❌	✅	Y / Y	⭐️ 5 (302)
Bee Happy Home	$23,018	$110	53%	2	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (66)
Perfect Bungalow for Fall w/Firepit and Games!	$30,350	$133	57%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (96)
Historical Haven, mins from Downtown & the Beaches	$30,112	$196	41%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (43)
Luxury Vacation Experience Getaway	$41,447	$143	70%	2	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (126)
Apothecary - Upper Unit Downtown 2BR	$37,406	$122	79%	2	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (239)
Lovely Season	$24,737	$120	48%	2	1	1	$85	❌	❌	✅	N / Y	⭐️ 5 (101)
C8 Perfect location in city, balcony, free parking	$27,565	$109	66%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (134)
Luxe Lemon Lower in Historic Downtown St Aug.	$43,070	$161	68%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (76)
C2 Close to beaches, downtown, patio, free parking	$28,264	$111	67%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 5 (117)
Infinity Yacht in Downtown St Augustine ★★★★★	$26,944	$138	48%	2	1	1	$60	❌	❌	❌	N / N	⭐️ 4.5 (386)
Charming 2/2 Cottage ~ Walk to Historic Downtown	$51,108	$152	87%	2	2	1	$90	❌	❌	❌	Y / Y	⭐️ 5 (136)
"The Pink House" Uptown St Augustine Charmer	$57,716	$184	83%	2	1	2	$130	✅	❌	❌	Y / Y	⭐️ 5 (265)
Top Ratings!Downtown Coastal Elegance•Walk/Trolly	$131,731	$409	88%	2	3	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (166)
Charming Home in the Heart of St. Augustine!	$48,259	$245	50%	2	1	1	$214	❌	❌	❌	Y / Y	⭐️ 0 (2)
Historic Dupont 12 B	$38,202	$137	72%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (79)
9 Sevilla - Unit A	$71,128	$400	47%	2	2.5	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (3)
9 Sevilla - Unit B	$42,461	$291	37%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 5 (6)
The Pink Palms w/ Heated POOL & Cool Cabana	$77,938	$273	75%	2	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (75)
Historic Full House 2min walk to Historic Downtown	$66,126	$181	95%	2	2	1	$228	❌	❌	✅	Y / Y	⭐️ 5 (181)
Urban Magic - Mod/Arcade Machine/Walk to Downtown	$41,788	$162	65%	2	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (78)
Newly Renovated Cottage Downtown St Augustine	$37,650	$261	38%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
Riberia Place - Pet Friendly & Walk to Downtown	$38,723	$168	62%	2	2	4	$100	❌	❌	✅	Y / Y	⭐️ 5 (327)
Chic St. Augustine Home Steps to Dining, Shopping	$48,197	$233	52%	2	1	1	$214	❌	❌	❌	Y / Y	⭐️ 5 (6)
Historic Apartment Steps to Downtown Attractions!	$62,991	$196	85%	2	2	3	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (58)
Location! Walking distance to downtown	$49,298	$185	68%	2	1	3	$155	❌	❌	✅	Y / Y	⭐️ 4.5 (30)
Lofty Treetop PrivateStylishWalk to town 2bd Apt	$38,772	$139	74%	2	1.5	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (52)
Casa Bravo in Historic downtown - walk to town	$39,304	$129	79%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.8 (159)
Private Uptown Flat - Walk to Downtown!	$41,691	$155	70%	2	2	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (165)
Mission Manor - Chic Apt- 15 Min Walk to Downtown!	$35,067	$152	58%	2	1	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (75)
The Blue Lion- 2 Blocks to Downtown/Historic Charm	$49,140	$181	71%	2	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (62)
Artsy, Vibrant 2BR/2BA Uptown cottage that WOWS!	$61,619	$225	73%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Cordova House, Historic Downtown St. Augustine	$61,641	$332	49%	2	2.5	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (198)
Casa Bella - Chic Apt- Steps to Historic District!	$34,762	$144	62%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (218)
Villa 1898 “Ghost” Luxe Home- Hidden Gem	$50,309	$238	55%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (24)
Updated guest apartment in the♥️of Historic St Aug	$50,695	$219	62%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (70)
DOWNTOWN ~ Victorian Home ~ ABOVE CUPCAKE SHOP!	$31,161	$189	41%	2	1	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (226)
Overlook historic district, Park & Walk Everywhere	$79,122	$265	80%	2	2	3	$170	❌	❌	❌	Y / Y	⭐️ 5 (86)
Quiet Retreat w/Private Pool-Walk to Everything!	$95,573	$289	90%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (66)

Return Metrics

40.75% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$25,973	$51,946	$77,920	$103,893	$129,866	$259,733	$779,201
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920	$199,920
Down Payment	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980	$49,980
Property Appreciation	$7,497	$15,218	$23,172	$31,364	$39,802	$85,944	$356,672
Total Return	$283,370	$317,065	$350,992	$385,158	$419,569	$595,578	$1,385,774

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

40.75%

Cap Rate

17.13%

Return on Investment

56.37%

695 Julia St St. Augustine, Florida, 32084

2 bed • 1 bath • 6 guests

Purchase Price

Est. $1,199/mo

Inquire about this property

Contact Agent

221

Airbnb Investor Score

$25,973

Annual Profit

17.1%

Cap Rate

40.8%

Cash on Cash

$64,955

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $152/night at 58% occupancy.Projected nightly rate is $195/night at 65% occupancy.

Occupancy Rate

Top 26% 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.

$48,213

Avg annual revenue

65%

Avg occupancy rate

$195

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

$60k

$95k

$135k

$25,973

Profit

Revenue

$64,955

Operating Expenses

$22,124

Operating Income

$42,831

Mortgage & Taxes

$16,857

Profit (Cash Flow)

$25,973

$63,727

Cash Investment

Down Payment

$49,980

Renos & Furnishing

$6,250

Closing Costs

$7,497

Total

$63,727

DSCR Ratio

Strong

2.54

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

40.75%

Cap Rate

17.13%

Return on Investment

56.37%

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

$11,861

Deductible property tax

$2,474

Your total deduction

-$354

Your adjusted annual income

$150,000 - -$354 = $150,354

Taxes on $150,354 (30%)

$45,106

Your old tax bill

$45,000

Your new tax bill

$45,106

Estimated tax savings

-$106

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:

4,791 sqft

Year built:

2025

Size:

828 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 4,791 sqft

Building area: 828 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Off Street

Amenities: Range, Refrigerator

Price per square foot: $301

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1140300000

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $30,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Crookshank Elementary School with 5/10 star rating
Middle School: Sebastian Middle School with 6/10 star rating
High School: St. Augustine High School with 5/10 star rating