property-location

139 Rosalyn Ave Daytona Beach, Florida

2 bed β€’ 1 bath β€’ 6 guests

Purchase Price

Est. $NaN/mo

$262,000

Zestimate

$62,997

Annual Revenue

Top 51% of comparables

Top 21% of comparables


Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$58,277

Avg rev

56%

Avg occ

$308

Avg rate

Comparable filters

Pool
πŸ› Hot tub
🐢 Pets
4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 10 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

33.15%

Cap Rate

14.43%

Profit (Cummulative)

$21,909

$2,799

$6,250

$8,547

$1,890

Total Gain

$35,145

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


Β© 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.