BNBCalc Short Term Rental Investment Analysis 1737 Windbrook Dr Se, Palm Bay, FL 32909

4 bed • 2 bath • 12 guests • $595,000

BNB

Calc

Annual Revenue

$47,453

Profit (Cash Flow)

-$12,533

Cap Rate

4.6%

Annual Revenue

$47,453

Revenue data could not be found for this address

BNB Calc projects a 64% occupancy rate, $203 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning NEW POOL! Huge May Discount! Pets Welcome	$51,438	$234	58%	4	3	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (31)
Palm Bay Retreat with Pool & Modern Amenities	$70,277	$280	64%	4	3	2	$210	✅	❌	❌	Y / Y	⭐️ 5 (11)
Family friendly, Spacious home, South Florida	$51,986	$160	85%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 4.8 (19)
Elegant and Spacious 4 bed 3 bath Palm Bay Home	$44,487	$149	77%	4	3	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (38)
Insta-worthy Boho Chic Family Getaway w/ Hot Tub	$43,565	$185	55%	4	2	2	$170	✅	✅	✅	Y / Y	⭐️ 4.9 (84)
Lovely Peaceful New Home.	$36,782	$172	54%	4	3	2	$220	❌	❌	✅	Y / Y	⭐️ 4.9 (9)
Palm of The Bay, Exotic Living!	$48,747	$234	50%	4	2	3	$199	✅	❌	❌	Y / Y	⭐️ 4.7 (158)
NEW Palm Bay Home - Frisco Paradise Retreat	$56,511	$193	80%	4	3	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (38)
New home in beautiful Palm Bay	$43,588	$213	52%	4	3	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (4)
Juliet's Luxury Home	$54,953	$213	68%	4	3	2	$50	❌	❌	❌	N / Y	⭐️ 4.9 (64)

Return Metrics

-8.5% 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)	-$12,533	-$25,066	-$37,599	-$50,132	-$62,665	-$125,331	-$375,994
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$600,316	$606,169	$612,573	$619,545	$627,102	$674,298	$1,068,226

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.5%

Cap Rate

4.63%

Return on Investment

7.57%

1737 Windbrook Dr Se Palm Bay, FL, 32909

4 bed • 2 bath • 12 guests

Purchase Price

Est. $2,854/mo

This property is for sale!

Contact Agent

Palm Bay

Zoning

Laws

-24

Airbnb Investor Score

-$12,533

Annual Profit

4.6%

Cap Rate

-8.5%

Cash on Cash

$47,453

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

10 Airbnb Comparables

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

$50,233

Avg annual revenue

64%

Avg occupancy rate

$203

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

$35k

$45k

$60k

$70k

-$12,533

Profit

Revenue

$47,453

Operating Expenses

$19,849

Operating Income

$27,604

Mortgage & Taxes

$40,137

Profit (Cash Flow)

-$12,533

$147,350

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$10,500

Closing Costs

$17,850

Total

$147,350

DSCR Ratio

Weak

0.69

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.5%

Cap Rate

4.63%

Return on Investment

7.57%

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

$28,239

Deductible property tax

$5,890

Your total deduction

$72,928

Your adjusted annual income

$150,000 - $72,928 = $77,072

Taxes on $77,072 (30%)

$23,122

Your old tax bill

$45,000

Your new tax bill

$23,122

Estimated tax savings

$21,878

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:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

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: -