BNBCalc Short Term Rental Investment Analysis 1860 N Atlantic Ave B507, Cocoa Beach, FL 32931

3 bed • 2 bath • 9 guests • $5,500

BNB

Calc

Annual Revenue

$70,656

Profit (Cash Flow)

$47,420

Cap Rate

868.9%

Annual Revenue

$70,656

AirDNA projects $336/night at 68% occupancy ($83,450). Airbtics projects $265/night at 73% occupancy ($70,656). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 73% occupancy rate, $265 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$45,875	$67,323	$101,382	$139,063
Occupancy	63%	74%	83%	91%
Nightly Rate	$194	$242	$324	$403

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Waterfront Oasis 3B/3B Heated Pool Hot Tub & Dock!	$91,811	$322	73%	3	3	1	$339	✅	✅	❌	Y / Y	⭐️ 5 (45)
Cocoa Beach Getaway Surfers Paradise	$80,896	$242	91%	3	3	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (131)
Charming DT Beach House - Just Steps to the Ocean	$52,158	$208	64%	3	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (38)
Coral Retreat Waterfront 3 BR /2.5 BA	$97,406	$282	92%	3	3	3	$225	✅	❌	❌	Y / Y	⭐️ 5 (128)
Heated Pool-Waterfront -Over the water dinning	$138,965	$426	88%	3	2	7	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
3,000 Sq Ft 3 BR OCEANFRONT Luxury Unit #501!	$55,740	$159	93%	3	3	1	$225	✅	❌	❌	Y / Y	⭐️ 4.8 (56)
No. 162	$42,397	$168	67%	3	2	2	$300	✅	❌	❌	Y / Y	⭐️ 5 (58)
Walk2Beach \| Game room \| Big backyard \| Playground	$93,284	$261	92%	3	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (147)
WaterfrontOasis \| HtdPool • Walk2Beach • KBeds	$114,542	$353	84%	3	2	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (70)
401 Ocean Front	$82,663	$401	56%	3	3	3	$175	✅	❌	❌	Y / N	⭐️ 5 (3)
Surf's Up! Holiday Beachside bliss!	$56,867	$200	75%	3	2	1	$180	✅	❌	✅	Y / Y	⭐️ 5 (18)
Bahama Breeze-Waterfront Heated Pool and Spa	$73,785	$288	70%	3	2	3	$0	✅	✅	✅	Y / Y	⭐️ 5 (42)
Cocoa Beach Sandcastles 5th Floor Ocean Front	$96,634	$347	75%	3	2	5	$250	✅	✅	❌	Y / Y	⭐️ 5 (18)
House in Cocoa Beach!	$65,262	$216	80%	3	1	4	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (42)
“SAND DOLLAR SERENITY” 3/2Oceanfront Cocoa Beach	$97,749	$400	66%	3	2	4	$225	✅	✅	❌	Y / Y	⭐️ 5 (32)
Moonsurfer Bali -Waterfront: Kayak on the River!	$56,538	$291	51%	3	2	1	$185	❌	❌	✅	Y / Y	⭐️ 4.9 (129)
Sea la Vie - Beach Town Charm	$54,738	$228	62%	3	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Bermuda Beauty close to Beach and Downtown!	$35,212	$195	46%	3	2	1	$264	❌	❌	✅	Y / Y	⭐️ 5 (5)
Beach house paradise. Downtown Cocoa Beach	$71,622	$311	62%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (160)
The Beachhouse	$48,780	$192	66%	3	2	1	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (78)
Bright & Beachy Pool Home	$117,168	$496	63%	3	2	3	$200	✅	✅	❌	Y / Y	⭐️ 5 (53)
Tropical heated pool home, easy walk to the beach!	$66,345	$196	89%	3	2	3	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (182)
Beachside Vacation Home with Pool	$73,812	$210	90%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (103)
Spacious Penthouse Condo w/ Dreamy Ocean Views!	$69,107	$196	95%	3	2	1	$190	✅	❌	❌	Y / Y	⭐️ 5 (15)
Quarter Mile to Beach & Ron Jons	$54,860	$189	76%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (78)
Beach House w/ Outdoor Kitchen, Walk to Coast	$59,806	$191	83%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.7 (25)
Waterfront w/Paddleboards, Pool Table, 5 Smart TVs	$78,150	$244	81%	3	2	2	$250	✅	❌	✅	Y / Y	⭐️ 4.9 (86)
Sun & Surf House	$54,575	$188	78%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (320)
Cocoa Beach Break-Pool-Tiki-Game Room-Walk toBeach	$76,978	$262	79%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (68)
Waters Edge Retreat	$36,621	$127	71%	3	2	2	$295	❌	❌	❌	Y / Y	⭐️ 5 (22)
Island Time: 3B/2B Ocean Front Condo	$40,667	$145	74%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (31)
Ultimate Beachfront Condo/30sec 2Beach&Heated Pool	$120,257	$360	89%	3	2	2	$189	✅	❌	❌	Y / Y	⭐️ 5 (79)
Cozy Beach Villa across the street from the beach.	$20,252	$136	39%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (94)
Cocoa Beach Cottage	$35,026	$165	58%	3	2	7	$175	❌	❌	❌	Y / Y	⭐️ 5 (86)
Casa Flamingo, Steps from Cocoa Beach, 3 bedrooms	$62,151	$234	72%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (53)
Cocoa Beach Sandcastles Luxury Corner Ocean Front!	$120,784	$428	74%	3	2	5	$250	✅	✅	❌	Y / Y	⭐️ 5 (11)
Relaxing Island Escape \| Cocoa Beach, Florida	$96,778	$331	77%	3	2	5	$400	✅	✅	❌	Y / Y	⭐️ 5 (133)
Fabulous Beachside Home	$78,546	$497	43%	3	2	4	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (40)
Clean, Private, Spacious Newly Built Beach Home	$51,647	$243	57%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (106)
Cocoa Beach Sandcastles Corner Direct Ocean Front!	$86,901	$296	79%	3	2	4	$200	✅	✅	❌	Y / Y	⭐️ 5 (93)

Return Metrics

485.61% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$47,420	$94,840	$142,260	$189,680	$237,100	$474,201	$1,422,603
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$54	$111	$172	$236	$305	$717	$4,400
Down Payment	$1,100	$1,100	$1,100	$1,100	$1,100	$1,100	$1,100
Property Appreciation	$165	$334	$509	$690	$876	$1,891	$7,849
Total Return	$48,739	$96,386	$144,042	$191,707	$239,382	$477,910	$1,435,952

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

485.61%

Cap Rate

868.92%

Return on Investment

487.85%

1860 N Atlantic Ave B507 Cocoa Beach, FL, 32931

3 bed • 2 bath • 9 guests

Purchase Price

Est. $26/mo

This property is for sale!

Contact Agent

Cocoa Beach

Guide

Zoning

Guide

Laws

9045

Airbnb Investor Score

$47,420

Annual Profit

868.9%

Cap Rate

485.6%

Cash on Cash

$70,656

Annual Revenue

BNBCalc predicts this property will get $265 per night with 73% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$72,687

Avg annual revenue

73%

Avg occupancy rate

$265

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

$20k

$60k

$100k

$140k

$47,420

Profit

Revenue

$70,656

Operating Expenses

$22,865

Operating Income

$47,791

Mortgage & Taxes

$371

Profit (Cash Flow)

$47,420

$9,765

Cash Investment

Down Payment

$1,100

Renos & Furnishing

$8,500

Closing Costs

$165

Total

$9,765

DSCR Ratio

Strong

128.81

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

485.61%

Cap Rate

868.92%

Return on Investment

487.85%

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

$261

Deductible property tax

$54

Your total deduction

-$45,702

Your adjusted annual income

$150,000 - -$45,702 = $195,702

Taxes on $195,702 (30%)

$58,711

Your old tax bill

$45,000

Your new tax bill

$58,711

Estimated tax savings

-$13,711

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -