BNBCalc Short Term Rental Investment Analysis 914 Southwest 8th Avenue, Gainesville, FL

4 bed • 2 bath • 12 guests • $110,000

BNB

Calc

Annual Revenue

$98,353

Profit (Cash Flow)

$70,798

Cap Rate

65.4%

Annual Revenue

$98,353

AirDNA projects $256/night at 58% occupancy ($54,231). Airbtics projects $351/night at 50% occupancy ($64,100). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 66% occupancy rate, $408 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,976	$51,390	$101,781	$180,614
Occupancy	35%	50%	66%	71%
Nightly Rate	$170	$270	$408	$678

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Bright & Airy HOUSE for 12, Walk to Campus!	$94,527	$435	59%	4	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (44)
Gator House - 4 blocks to UF and the Swamp	$136,401	$1,117	30%	4	4	2	$360	❌	❌	❌	Y / Y	⭐️ 5 (13)
Chalet in Florida Park, 1/2 mile from campus	$30,702	$221	36%	4	3	2	$140	❌	❌	✅	Y / Y	⭐️ 4.8 (194)
4/3 on Florida Campus - close to everything	$31,949	$130	64%	4	3	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (40)
CHOMP HOUSE - 0.8m to Stadium, Pool, Sleeps 16	$129,837	$491	70%	4	3	1	$185	✅	❌	❌	Y / Y	⭐️ 4.9 (60)
Your UF Getaway: 1 Block from Campus \| 4 BD Haven	$34,528	$124	66%	4	3	1	$190	❌	❌	❌	Y / Y	⭐️ 4.9 (25)
Gainesville Game Day Home with Patio and Grill!	$67,384	$361	51%	4	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (130)
Beautiful Home + Studio - Blocks to UF Stadium!	$124,594	$660	50%	4	4	2	$270	❌	✅	❌	Y / Y	⭐️ 5 (10)
Heisman House - 6 blocks to UF and stadiums!	$41,806	$272	40%	4	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (105)
Cozy Gainesville Home ~ 1 Mi to University!	$25,909	$146	44%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.9 (41)
Bull Gator Balcony House	$21,791	$400	14%	4	3	2	$250	❌	❌	❌	Y / Y	⭐️ 5 (12)
Walk to UF and Downtown! Free Parking & Firepit	$63,117	$243	66%	4	2	1	$144	❌	❌	✅	Y / Y	⭐️ 5 (48)
Central Downtown Arcade Best Home In Gainesville	$36,697	$152	54%	4	2	1	$215	❌	❌	❌	Y / Y	⭐️ 4.9 (71)
WALK 2 UF. King Bed. Pool Table. FireTable. 75” TV	$89,142	$288	82%	4	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (36)
Blue Bungalow 4 Mins to Downtown GNV 8 mins to UF	$59,513	$216	71%	4	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (51)
Charming spacious 4/2 w/ Parking-Walk 2 stadium!	$32,705	$369	23%	4	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (13)
The Gator Grove Retreat	$38,550	$258	37%	4	2	1	$125	❌	❌	✅	Y / N	⭐️ 5 (33)
The Gainesville Rock House	$38,050	$400	25%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (21)
Spacious Architectural Retreat	$62,261	$249	65%	4	3	1	$220	❌	❌	❌	Y / Y	⭐️ 5 (15)
Gator Pool and Hot Tub House -1.5 miles to Stadium	$36,233	$115	70%	4	2	2	$280	✅	✅	❌	Y / Y	⭐️ 4.7 (75)
4/3 in Duck Pond Six Blocks to Downtown	$72,738	$454	42%	4	3	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (117)
Gorgeous Gainesville Getaway < 1 Mi to University!	$184,668	$1,182	42%	4	2	2	$186	❌	❌	❌	Y / Y	⭐️ 4.5 (28)
New House walking distance to UF	$84,120	$676	34%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Contemporary Loft ~Full Kitchen~2 Floors~Near UF	$52,423	$317	44%	4	3	3	$225	❌	❌	✅	Y / Y	⭐️ 1 (1)
Smart Bungalow: 10-min to UF, \| Central Location	$46,364	$166	70%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (23)
The Pearl of The South: Mother House	$14,346	$196	20%	4	1	2	$0	❌	❌	❌	Y / N	⭐️ 0 (1)
Welcome to the End Zone! 4/2 house	$67,715	$871	21%	4	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (31)
Mid-century modern house with pool	$139,632	$378	100%	4	3	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (26)
Gator Haven	$77,972	$372	56%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (6)
Happy College Home	$41,281	$459	24%	4	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (1)
GATOR Nation Gainesville Home - a block to UF!	$35,228	$125	77%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (27)
VVG’s house!	$31,315	$124	69%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (10)
Pleasant House	$23,190	$288	22%	4	2	2	$149	❌	❌	❌	Y / Y	⭐️ 5 (59)
Gainesville FL - Warm and Comfortable 4/2 Home	$33,995	$172	54%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (6)
Gainsville Getaway	$86,638	$269	88%	4	2	1	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
Charming University House!	$29,512	$192	42%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (5)
Serenity Haven: Tranquil Bliss 5 Min Walk to UF!	$38,758	$192	34%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.7 (6)
Charming 4-Bedroom Home Near University of Florida	$133,419	$701	52%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (3)
Floral Oasis: A Whimsical and Charming Ambiance!<b	$43,412	$132	40%	4	2	1	$215	✅	❌	✅	Y / Y	⭐️ 4.9 (28)
Mins to University, Shands Hospital & Main St	$32,940	$150	60%	4	2	1	$140	✅	❌	✅	Y / Y	⭐️ 4.5 (14)

Return Metrics

77.97% 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)	$70,798	$141,596	$212,394	$283,192	$353,990	$707,980	$2,123,940
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000	$33,000
Down Payment	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000	$77,000
Property Appreciation	$3,300	$6,699	$10,199	$13,805	$17,520	$37,830	$156,998
Total Return	$184,098	$258,295	$332,594	$406,998	$481,510	$855,811	$2,390,939

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

77.97%

Cap Rate

65.35%

Return on Investment

88.03%

914 SW 8th Ave Gainesville, Florida, 32601

4 bed • 2 bath • 12 guests

Purchase Price

Est. $528/mo

Inquire about this property

Contact Agent

Gainesville

Zoning

Laws

745

Airbnb Investor Score

$63,142

Annual Profit

65.4%

Cap Rate

78.0%

Cash on Cash

$98,353

Annual Revenue

BNBCalc predicts this property will get $351 per night with 50% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$61,634

Avg annual revenue

50%

Avg occupancy rate

$351

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

$15k

$70k

$125k

$185k

$70,798

Profit

Revenue

$98,353

Operating Expenses

$26,466

Operating Income

$71,887

Mortgage & Taxes

$1,089

Profit (Cash Flow)

$70,798

$87,500

Cash Investment

Down Payment

$77,000

Renos & Furnishing

$10,500

Total

$87,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

77.97%

Cap Rate

65.35%

Return on Investment

88.03%

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

$1,660

Deductible property tax

$1,089

Your total deduction

-$55,681

Your adjusted annual income

$150,000 - -$55,681 = $205,681

Taxes on $205,681 (30%)

$61,704

Your old tax bill

$45,000

Your new tax bill

$61,704

Estimated tax savings

-$16,704

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:

Year built:

Size:

972 sqft

Type:

APARTMENT

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: APARTMENT

Stories: -

Lot size: -

Building area: 972 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: Range/Oven, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Kanapaha Middle School with 6/10 star rating
High School: Gainesville High School with 5/10 star rating