BNBCalc Short Term Rental Rental Arbitrage Analysis 1214 Island Green Drive Northeast, Palm Bay, FL

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$39,739

Profit (Cash Flow)

-$3,454

Cash on Cash Return

-25.4%

Annual Revenue

$39,739

AirDNA projects $202/night at 60% occupancy ($44,267). Airbtics projects $170/night at 64% occupancy ($39,738). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 64% occupancy rate, $170 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$27,561	$42,845	$56,913	$71,561
Occupancy	54%	68%	75%	82%
Nightly Rate	$133	$165	$198	$228

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy King Bed, w/Garden, Free Park, Beach 11 mi	$33,943	$207	43%	3	2	2	$97	❌	❌	✅	Y / Y	⭐️ 5 (46)
Namaste Getaway ~ Heated Pool/Private Yard	$62,246	$203	80%	3	2	1	$200	✅	❌	✅	Y / Y	⭐️ 5 (88)
Tropical Vibes! Beaches, Nightlife, Shopping Close	$34,495	$107	82%	3	2	1	$99	❌	❌	✅	Y / Y	⭐️ 5 (106)
My Other House, Old Florida Style Living	$34,229	$145	60%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (34)
Blisscapade: Heated Pool, Theater, Games, Backyard	$36,783	$172	55%	3	2	1	$145	✅	❌	❌	Y / Y	⭐️ 5 (34)
Tropical Pool Retreat	$46,569	$150	83%	3	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (35)
The Sunset Casa	$42,187	$142	75%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (121)
The Rustic Retreat	$56,823	$226	67%	3	2	1	$175	✅	❌	❌	Y / Y	⭐️ 5 (102)
Water view	$37,794	$136	72%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (80)
Luxury Lake Home-Fast Wifi-Upscale-near Beach	$52,682	$165	85%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (81)
Sunset pool house with Lakefront Close To Beaches	$54,070	$204	70%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (77)
Sophisticated 3BD/2BA Retreat: Pool, Gym, Laundry	$38,961	$169	58%	3	2	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (75)
NEW -Peaceful Palm Bay Getaway hot tub, pool table	$46,191	$192	62%	3	2	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (71)
Your SPACE COAST Home Away From Home	$34,194	$110	81%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (151)
Happy family home	$38,574	$114	91%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (63)
Breezy Palm Bay Home: Outdoor Pool, Near Beaches!	$40,802	$187	54%	3	2	4	$294	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
Charming Palm Bay Home. The Space Coast awaits!	$24,051	$133	46%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (50)
Upscale Home Centrally located in West Melboune	$35,474	$170	45%	3	2	7	$250	❌	❌	❌	Y / Y	⭐️ 5 (8)
Palm Paradise ~ Hot Tub Haven	$57,661	$197	74%	3	2	1	$200	✅	✅	✅	Y / Y	⭐️ 5 (42)
Cozy, Palm Bay accommodation.	$33,818	$132	70%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Entire Home in Palm Bay	$44,834	$175	70%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (55)
Spacious Luxury Pool Home Oasis · 8mi to Airport	$29,471	$189	41%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (63)
Luxury Ground Floor 3 Bed/2 Bath w/ Pool and Gym	$37,560	$166	57%	3	2	1	$99	✅	❌	✅	Y / Y	⭐️ 5 (76)
Pineapple Cottage -	$57,533	$195	79%	3	2	4	$175	✅	❌	✅	Y / Y	⭐️ 5 (24)
Cozy Home, Heated Pool, 6 mil to Beach.	$37,879	$201	50%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (21)
Coquina -pool -tropical landscaping-heated spa .	$43,708	$151	74%	3	2	4	$150	✅	✅	❌	Y / Y	⭐️ 5 (175)
Modern Oasis 15 min from ocean	$43,781	$133	86%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Palms Paradise. Heated Pool. Waterfront. 3/3	$69,858	$290	64%	3	3	1	$220	✅	❌	❌	Y / Y	⭐️ 5 (68)
3/2 Huge House: 15 min beach, 50 min Space Center	$35,988	$121	74%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (241)
Melbourne Florida Beach House	$63,727	$251	69%	3	2	7	$150	✅	❌	✅	Y / Y	⭐️ 5 (56)
King Bed, Sleeps 8, Garden, Free Park & Beach Prox	$43,455	$202	57%	3	2	2	$98	❌	❌	✅	Y / Y	⭐️ 5 (29)
Cozy Spacious Retreat, Loaded with FUN!	$29,447	$163	46%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
Classy's Comfy in Palm Bay, FL	$31,495	$155	54%	3	2	3	$90	❌	❌	✅	Y / Y	⭐️ 5 (14)
Old Florida Bungalow	$24,603	$107	57%	3	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (30)
Cozy home complete with pool and outdoor living	$36,545	$120	82%	3	2	4	$110	✅	❌	✅	Y / Y	⭐️ 5 (85)
Cheerful 3 Bedrooms 2 Baths Residential House	$24,214	$118	51%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Palm Bay house for rent	$35,436	$122	72%	3	0	3	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (100)
Family Vacay! Three Units, Pool and Free Parking	$36,969	$259	39%	3	3	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Three Comfy and Modern Units, Pool, Fitness Center	$39,111	$274	39%	3	3	1	$0	✅	❌	✅	N / N	⭐️ 0 (0)
Jojo homes	$48,383	$163	78%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (10)

Return Metrics

-25.39% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$3,453	-$6,907	-$10,360	-$13,814	-$17,268	-$34,536	-$103,608
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$3,453	-$6,907	-$10,360	-$13,814	-$17,268	-$34,536	-$103,608

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-25.39%

Payback Period Days

Return on Investment

-25.39%

1214 Island Green Dr NE Palm Bay, Florida, 32905

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

Palm Bay

Zoning

Laws

$39,739

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 60% occupancy.Projected nightly rate is $170/night at 64% occupancy.

Occupancy Rate

Top 53% 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.

$41,388

Avg annual revenue

64%

Avg occupancy rate

$170

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

$25k

$40k

$55k

$70k

-$3,454

Profit

Revenue

$39,739

Operating Expenses

$13,192

Operating Income

$26,546

Net Effective Rent

$30,000

Profit (Cash Flow)

-$3,454

$13,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$5,100

Total

$13,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-25.39%

Payback Period Days