property-location

880 A1A Beach Blvd St. Augustine, Florida

2 bed • 2 bath • 4 guests

Monthly Rent

$37,231

Annual Revenue

Median of your selected comps.

Avg Daily Rate
$277
Occupancy
37%

$5k

$30k

$50k

$75k

Ocean and Racquet #3116
$74,594
$49,724
$499
40.9%
266102$0❌✅❌Yes / No❌⭐️ 4 (0)

—

300 Steps to Beach | Pools Hot Tubs & Tennis | St. Augustine 3303
$69,610
$46,556
$427
44.6%
262532$0✅❌❌Yes / Yes❌⭐️ 2.35 (22)

—

Beach Access! Heated Pool! $300 in Free Tickets!
$63,482
$47,129
$306
56.9%
264842$160✅✅❌Yes / Yes❌⭐️ 4.76 (17)Profile
Ocean and Racquet Club 5119
$55,633
$23,062
$196
77.9%
243432$0✅✅❌Yes / No❌⭐️ 4.8 (20)Profile
300 Steps to Beach | Pools Hot Tubs & Tennis
$50,664
$33,341
$285
48.7%
262442$175✅❌❌Yes / Yes❌⭐️ 4.4 (5)Profile
Loading amenity revenue opportunities

Seasonality

Break-even

$5,669/mo

Avg profit / month

-$2,567/mo

Best profit month

Jul -$318

Investment Value Over Time

Revenue Appreciation

3%

Cash on Cash Return

-456.63%

Payback Period Days

0

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.