BNBCalc Short Term Rental Investment Analysis 1825 Riverside Dr Apartment 207s, Titusville, FL, 32780

2 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$28,964

Profit (Cash Flow)

-$12,091

Cap Rate

3.3%

Annual Revenue

$28,964

AirDNA projects $77/night at 73% occupancy ($20,530). Airbtics projects $122/night at 65% occupancy ($28,963). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 65% occupancy rate, $122 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$22,237	$28,667	$41,670	$57,397
Occupancy	56%	64%	79%	89%
Nightly Rate	$106	$118	$137	$168

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.	$20,462	$54	91%	2	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (262)
Near Space X Rocket launches & kayaking tours.	$23,354	$62	92%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (194)
Historic Downtown Brewery Loft - NASA, Bike, Beach	$44,335	$168	71%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (295)
Beautiful Historic 1926 Home "La Casita"	$42,174	$152	73%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (47)
Hello Sunshine 321.. Lift Off	$29,145	$121	59%	2	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (98)
Charming 2 Bedroom Condo	$33,913	$129	68%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (29)
To The Moon at Titusville/Space Coast/2bed2bath	$33,037	$106	80%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (85)
NO PET FEES Space Coast/Titusville 2bed/2.5bath	$36,559	$140	69%	2	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (99)
Blue Bliss~ NASA*, Pool, BBQ, Gym, Arcade, Patio	$34,641	$108	79%	2	2	2	$146	✅	❌	✅	Y / Y	⭐️ 5 (62)
Rocket-View Condo: 2/2, pool	$26,710	$115	57%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Studio B	$26,787	$110	64%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (45)
At the Center of it All!	$46,206	$140	89%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (97)
Beautiful Home! Titusville/KSC/Beaches/River/Golf!	$24,888	$136	50%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
Gentle Waters~ NASA*, Pool, BBQ, Arcade, & Patio	$40,685	$128	82%	2	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (11)
Kennedy Space~ NASA*Pool, BBQ, Gym, Patio, Games	$29,779	$120	59%	2	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (23)
Best Little Secret in Titusville	$48,637	$137	97%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (24)
Little Black House Mid-Century	$28,747	$110	71%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (149)
Lovely Historic Pool Home	$22,901	$109	53%	2	1	1	$110	✅	❌	❌	N / Y	⭐️ 5 (180)
Space Coast Oasis	$26,953	$99	71%	2	1	3	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Luxury Villa	$23,937	$109	60%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (56)
Pool-side, Country Club Dr. Condo	$39,542	$126	84%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (10)
Cozy Cottage on the FL Space Coast	$37,980	$115	89%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (56)
Amzing Launch/RiverViews/KSC/SpaceX	$47,880	$197	65%	2	1.5	3	$85	✅	❌	❌	Y / Y	⭐️ 5 (33)
Rainforest Realm~ NASA*, Pool, BBQ, Gym, & Patio	$22,695	$117	53%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (12)
Galaxy Getaway~ NASA*, Pool, BBQ, Gym, Arcade	$18,008	$120	41%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (21)
Rocket riverside	$72,834	$199	100%	2	1	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (9)
Townhome by the river	$33,498	$104	88%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (9)
Spacious water front condo	$11,105	$82	37%	2	1	28	$100	❌	❌	❌	N / Y	⭐️ 5 (4)
Watch SpaceX Launch from your Waterfront Balcony	$20,060	$87	63%	2	2	30	$125	✅	❌	❌	N / Y	⭐️ 5 (4)
Cozy 2 Bedroom Launch Suite in Downtown Titusville	$27,212	$150	48%	2	1	2	$71	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Space Coast "SpaceRyder Cottage"	$25,869	$114	62%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Dune Dream~ NASA*, Pool, BBQ, Gym, Arcade, Patio	$27,231	$124	60%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (10)
Cozy Cottage	$34,645	$134	67%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4 (6)
Watch SpaceX launches from this waterfront condo	$17,193	$81	58%	2	2	30	$100	✅	❌	❌	N / N	⭐️ 5 (5)
Riverfront Condo in Titusville	$22,326	$100	61%	2	2	30	$75	✅	❌	❌	Y / Y	⭐️ 5 (4)
Golf-side, country club condo	$41,325	$154	73%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 5 (25)
Paradise Villa with pool close to Kennedy Space Ce	$31,564	$196	44%	2	2	2	$0	✅	❌	✅	Y / N	⭐️ 4.5 (6)
Waterfront Florida Condo-Rocket launches & Dolphin	$11,727	$89	36%	2	2	30	$100	✅	❌	❌	N / N	⭐️ 5 (3)

Return Metrics

-13.89% 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)	-$12,091	-$24,182	-$36,274	-$48,365	-$60,456	-$120,913	-$362,740
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$348,408	$347,132	$346,180	$345,562	$345,289	$349,457	$486,801

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.89%

Cap Rate

3.29%

Return on Investment

2.12%

1825 Riverside Dr Apartment 207s Titusville, Florida, 32780

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

-51

Airbnb Investor Score

-$12,091

Annual Profit

3.3%

Cap Rate

-13.9%

Cash on Cash

$28,964

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $77/night at 73% occupancy.Projected nightly rate is $122/night at 65% occupancy.

Occupancy Rate

Top 48% 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.

$30,339

Avg annual revenue

65%

Avg occupancy rate

$122

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

-$12,091

Profit

Revenue

$28,964

Operating Expenses

$17,445

Operating Income

$11,519

Mortgage & Taxes

$23,610

Profit (Cash Flow)

-$12,091

$87,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$6,500

Closing Costs

$10,500

Total

$87,000

DSCR Ratio

Weak

0.49

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.89%

Cap Rate

3.29%

Return on Investment

2.12%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$47,662

Your adjusted annual income

$150,000 - $47,662 = $102,338

Taxes on $102,338 (30%)

$30,701

Your old tax bill

$45,000

Your new tax bill

$30,701

Estimated tax savings

$14,299

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:

1,306 sqft

Year built:

2021

Size:

1,201 sqft

Type:

CONDO

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 6

Lot size: 1,306 sqft

Building area: 1,201 sqft

Garage: Yes

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric

View: Bridge(s), River, Water

Parking: Additional Parking, Assigned, Garage Door Opener, Guest, Underground

Amenities: Dishwasher, Disposal, Dryer, Electric Oven, Electric Range, Electric Water Heater, Microwave, Refrigerator, Washer

Price per square foot: $291

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2235100200000.00018.E0

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools