BNBCalc Short Term Rental Investment Analysis 1019 Main St, Titusville, FL, 32796

2 bed • 2 bath • 6 guests • $199,000

BNB

Calc

Annual Revenue

$27,817

Profit (Cash Flow)

-$2,903

Cap Rate

5.3%

Annual Revenue

$27,817

AirDNA projects $118/night at 64% occupancy ($27,583). Airbtics projects $119/night at 64% occupancy ($27,816). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $119 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,590	$27,847	$41,060	$53,187
Occupancy	51%	64%	78%	89%
Nightly Rate	$103	$115	$137	$155

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Near Kennedy Space Center tours, kayaking & parks.	$19,796	$52	91%	2	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (262)
Near Space X Rocket launches & kayaking tours.	$23,163	$62	92%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (194)
Historic Downtown Brewery Loft - NASA, Bike, Beach	$45,834	$169	73%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (295)
Beautiful Home! Titusville/KSC/Beaches/River/Golf!	$24,888	$136	50%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
Studio B	$26,869	$110	64%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (45)
Beautiful Historic 1926 Home "La Casita"	$41,890	$152	73%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (47)
NO PET FEES Space Coast/Titusville 2bed/2.5bath	$36,358	$140	69%	2	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (99)
Blue Bliss~ NASA*, Pool, BBQ, Gym, Arcade, Patio	$32,807	$104	78%	2	2	2	$146	✅	❌	✅	Y / Y	⭐️ 5 (62)
Lovely Historic Pool Home	$22,901	$109	53%	2	1	1	$110	✅	❌	❌	N / Y	⭐️ 5 (180)
Hello Sunshine 321.. Lift Off	$27,077	$118	55%	2	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (98)
Rocket-View Condo: 2/2, pool	$26,710	$115	57%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Charming 2 Bedroom Condo	$31,969	$126	65%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (29)
Luxury Villa	$22,136	$108	56%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (56)
At the Center of it All!	$45,500	$138	89%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (97)
Gentle Waters~ NASA*, Pool, BBQ, Arcade, & Patio	$38,612	$125	81%	2	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (11)
Kennedy Space~ NASA*Pool, BBQ, Gym, Patio, Games	$26,881	$113	56%	2	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (23)
Cozy 2 Bedroom Launch Suite in Downtown Titusville	$27,212	$150	48%	2	1	2	$71	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy Cottage on the FL Space Coast	$37,980	$115	89%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (56)
Little Black House Mid-Century	$25,409	$106	65%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (149)
Best Little Secret in Titusville	$48,638	$137	97%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Pet Friendly Space Coast Home	$31,000	$110	77%	2	1	5	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Spacious water front condo	$13,012	$79	45%	2	1	28	$100	❌	❌	❌	N / Y	⭐️ 5 (4)
Pool-side, Country Club Dr. Condo	$39,542	$126	84%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (10)
Galaxy Getaway~ NASA*, Pool, BBQ, Gym, Arcade	$13,936	$119	32%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (21)
Rainforest Realm~ NASA*, Pool, BBQ, Gym, & Patio	$18,446	$112	45%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Rocket riverside	$73,200	$200	100%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
Cozy Cottage	$35,627	$138	67%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4 (6)
Dune Dream~ NASA*, Pool, BBQ, Gym, Arcade, Patio	$22,648	$119	52%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Adam’s Lagoon Retreat	$26,570	$171	41%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Family & Budget Friendly!	$24,685	$75	89%	2	2	1	$25	❌	❌	✅	N / N	⭐️ 4.7 (8)
Luxury Destination Villa	$16,518	$93	45%	2	1	1	$20	❌	✅	❌	N / Y	⭐️ 4.8 (14)
Amalfi Allure~ NASA*Pool, Gym, BBQ, Arcade,Games	$23,278	$120	53%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Golf-side, country club condo	$41,325	$154	73%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 5 (25)
Watch SpaceX Launch from your Waterfront Balcony	$20,060	$87	63%	2	2	30	$125	✅	❌	❌	N / Y	⭐️ 5 (4)
Riverfront Condo in Titusville	$25,563	$97	72%	2	2	30	$75	✅	❌	❌	Y / Y	⭐️ 5 (4)
Townhome by the river	$30,239	$102	81%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Paradise Villa with pool close to Kennedy Space Ce	$27,676	$199	38%	2	2	2	$0	✅	❌	✅	Y / N	⭐️ 4.5 (6)
Watch SpaceX launches from this waterfront condo	$17,193	$81	58%	2	2	30	$100	✅	❌	❌	N / N	⭐️ 5 (5)

Return Metrics

-5.55% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$2,903	-$5,806	-$8,709	-$11,612	-$14,515	-$29,031	-$87,094
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$159,200	$159,200	$159,200	$159,200	$159,200	$159,200	$159,200
Down Payment	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800	$39,800
Property Appreciation	$5,970	$12,119	$18,452	$24,976	$31,695	$68,439	$284,025
Total Return	$202,066	$205,312	$208,743	$212,363	$216,179	$238,407	$395,931

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-5.55%

Cap Rate

5.28%

Return on Investment

9.6%

1019 Main St Titusville, Florida, 32796

2 bed • 2 bath • 6 guests

Purchase Price

Est. $954/mo

Inquire about this property

Contact Agent

-10

Airbnb Investor Score

-$2,903

Annual Profit

5.3%

Cap Rate

-5.6%

Cash on Cash

$27,817

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 64% occupancy.Projected nightly rate is $119/night at 64% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$28,769

Avg annual revenue

64%

Avg occupancy rate

$119

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

$75k

-$2,903

Profit

Revenue

$27,817

Operating Expenses

$17,296

Operating Income

$10,521

Mortgage & Taxes

$13,424

Profit (Cash Flow)

-$2,903

$52,270

Cash Investment

Down Payment

$39,800

Renos & Furnishing

$6,500

Closing Costs

$5,970

Total

$52,270

DSCR Ratio

Weak

0.78

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-5.55%

Cap Rate

5.28%

Return on Investment

9.6%

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

$9,445

Deductible property tax

$1,970

Your total deduction

$23,515

Your adjusted annual income

$150,000 - $23,515 = $126,485

Taxes on $126,485 (30%)

$37,946

Your old tax bill

$45,000

Your new tax bill

$37,946

Estimated tax savings

$7,054

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:

0.25 sqft

Year built:

1948

Size:

1,450 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

None

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.25 sqft

Building area: 1,450 sqft

Garage: Yes

Heating: None

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: -

Parking: Garage - Attached

Amenities: Dishwasher, Dryer, Range, Refrigerator, Washer

Price per square foot: $137

Lot Info

Zoning: -

Land Use: -

Parcel Number: 22 3504093721

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $127,590

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Astronaut High School with 3/10 star rating