BNBCalc Short Term Rental Cohost Analysis Gainesville-Hawthorne State Trail, Gainesville, FL

1 bed • 1 bath • 8 guests • $0

BNB

Calc

Owner income

$19,605

Per year

This Airbnb could earn an additional

$2,334

Per month vs a Long-Term Rental

Annual Revenue range

$20,255 - $41,590

Annual Revenue

$28,007

AirDNA projects $108/night at 43% occupancy ($16,961). Airbtics projects $95/night at 59% occupancy ($20,471). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 71% occupancy rate, $108 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$12,457	$20,255	$29,546	$41,590
Occupancy	49%	60%	71%	75%
Nightly Rate	$65	$87	$108	$145

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Unique Container "Caja Verde" 1 Mile UF & Downtown	$25,825	$84	84%	1	0	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (701)
5-star Luxury Apartment - Atop the Seagle Building	$39,149	$154	68%	1	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (97)
Glamping on the Prairie	$13,618	$145	24%	1	2	2	$60	❌	❌	✅	N / N	⭐️ 4.8 (17)
Cottage in Urban Woods! - 1 BD / 4 Guests	$13,009	$69	47%	1	1	1	$60	❌	❌	✅	Y / Y	⭐️ 4.8 (353)
Cute Tiny Shipping Container Studio - Unit A	$11,917	$59	50%	1	1	2	$40	❌	❌	✅	N / N	⭐️ 4.8 (172)
Unique Studio ~ Downtown Gainesville! Unit B	$13,453	$59	56%	1	1	1	$40	❌	❌	✅	N / N	⭐️ 5 (199)
Stroll to Historic Downtown or Depot Park	$15,168	$87	46%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.9 (193)
Charming Home Apt Near Downtown	$19,327	$82	61%	1	1	1	$60	❌	❌	❌	Y / Y	⭐️ 5 (399)
B&B's Downtown Steampunk	$16,095	$77	52%	1	1	2	$60	❌	❌	✅	N / Y	⭐️ 4.9 (385)
Vintage Villa near Downtown	$17,178	$74	57%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.8 (338)
Florida Room: Walk DNTN \| Studio \| Lux Bath	$14,892	$98	36%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 5 (100)
Vintage Room: Walk DNTN \| Unique \| Pet Welcome	$12,041	$96	30%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.7 (100)
Downtown Studio: Walk DNTN \| Studio \| Pet Welcome	$14,907	$107	35%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.9 (184)
Trendy Apartment in Historic Downtown Duck Pond	$15,480	$66	58%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 4.9 (61)
Animal House: Walk DNTN \| Sleeps 4 \| Pet Welcome	$16,146	$96	41%	1	1	1	$60	❌	❌	✅	N / Y	⭐️ 4.5 (179)
Charming Apartment in Historic Downtown Duck Pond	$41,126	$149	72%	1	1	1	$49	❌	❌	❌	Y / Y	⭐️ 5 (64)
Summit House Condo - Next to UF & Hospitals	$33,818	$140	66%	1	1	1	$0	✅	❌	❌	Y / Y	⭐️ 4.8 (108)
Great Location! Walk to Shands/UF/VA/Vet	$22,282	$60	96%	1	1	1	$40	✅	❌	✅	N / Y	⭐️ 4.8 (299)
1930s Brick House - Walkable to UF, with Parking	$25,707	$112	61%	1	1	1	$78	❌	❌	✅	Y / Y	⭐️ 4.9 (60)
Quiet Downtown Nook	$15,928	$59	72%	1	1	1	$20	❌	❌	❌	N / N	⭐️ 4.8 (40)
Kensington: fiber wifi workdesk, 50" tv+streams	$12,185	$45	67%	1	1	1	$25	❌	❌	❌	Y / Y	⭐️ 4.8 (360)
The Key Reno'd Historic 1BD! 1 Mile to UF & DT	$21,804	$106	53%	1	1	1	$69	❌	❌	❌	Y / Y	⭐️ 5 (29)
La Palma - Walk to Ben Hill/UF/Midtown	$22,205	$61	92%	1	1	1	$45	❌	❌	✅	Y / Y	⭐️ 4.8 (179)
Converted Victorian Carriage House	$10,126	$49	52%	1	1	1	$50	❌	❌	❌	N / N	⭐️ 4.6 (87)
Charming Apartment - 1 mile from UF Campus	$18,120	$63	75%	1	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (40)
Private In-Law Suite - 1 mile from UF campus	$11,533	$45	61%	1	1	1	$39	❌	❌	❌	N / Y	⭐️ 5 (745)
Private In-Law Suite - 1 mile from UF Campus	$18,048	$63	71%	1	1	1	$39	❌	❌	❌	N / Y	⭐️ 5 (846)
Azalea Guesthouse - Close to UF and downtown	$41,166	$148	75%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (96)
Stylish Serenity: Your Central Peace Zone!	$24,270	$88	72%	1	1	1	$40	✅	❌	❌	Y / Y	⭐️ 4.7 (36)
Sweet Gainesville Suite	$17,652	$91	53%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (229)
New garage apt by Depot Park & Downtown	$18,594	$100	48%	1	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (35)
Midcentury Apt. near Historic Downtown & Depot Pk.	$17,269	$89	51%	1	1	2	$65	❌	❌	✅	N / Y	⭐️ 4.9 (242)
Garden Cottage Sanctuary	$24,273	$86	74%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (53)
Cute 1 bed / 1 bath in the Duckpond	$24,609	$71	94%	1	1	3	$20	❌	❌	❌	N / Y	⭐️ 4.9 (163)
Cozy Hideaway in the Duck Pond area of Gainesville	$21,204	$85	62%	1	1	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (114)
Deluxe One Bedroom Apartment	$22,835	$127	47%	1	1	1	$65	✅	❌	❌	Y / Y	⭐️ 5 (16)
Little Willa- an open plan guesthouse with kitchen	$26,215	$120	59%	1	1	2	$30	❌	❌	✅	N / Y	⭐️ 5 (118)
Gator Football Midtown Bungalow Free parking	$15,604	$112	35%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Beth's Courtyard at Magnolia Plantation	$69,377	$297	62%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (6)
Victorian Apt. w/ Tailgate Spot near Stadium!	$25,667	$96	69%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (76)

Gainesville-Hawthorne State Trail Gainesville, Florida

1 bed • 1 bath • 8 guests

Inquire about this property

Contact Agent

Gainesville

Zoning

Laws

$28,007

Annual Revenue

BNBCalc predicts this property will get $95 per night with 59% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

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.

$21,495

Avg annual revenue

59%

Avg occupancy rate

$95

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

$10k

$30k

$50k

$70k

$5,601

Profit

Revenue

$28,007

Cleaning

$4,601

Cohost commission

$5,601

Owner payout

$19,605

$0

Cash Investment

Renos & Furnishing

Total