BNBCalc Short Term Rental Investment Analysis 1951 Island Club Dr APT 37, Indialantic, FL, 32903

1 bed • 1 bath • 3 guests • $205,800

BNB

Calc

Annual Revenue

$39,410

Profit (Cash Flow)

$6,724

Cap Rate

10.0%

Annual Revenue

$39,410

AirDNA projects $103/night at 64% occupancy ($24,076). Airbtics projects $115/night at 69% occupancy ($28,982). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 83% occupancy rate, $130 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$21,233	$29,508	$40,683	$50,338
Occupancy	58%	72%	83%	85%
Nightly Rate	$98	$109	$130	$156

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
The Surf Shack	$42,535	$145	78%	1	2	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (175)
Cozy Beach Condo•King size bed•Half mile to beach!	$42,470	$161	68%	1	1	1	$100	✅	✅	✅	Y / Y	⭐️ 5 (36)
Luxury Beachside Condo · Half Mile from Beach	$30,930	$110	74%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (48)
Beach Club Luxury Condominium	$31,317	$134	62%	1	1	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (16)
Cozy condo near sun, surf, and sand.	$24,088	$88	72%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (59)
Serenity · Ground Floor Condo · Half Mile to Beach	$31,442	$114	73%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 5 (26)
Bright Beachy King Bed Condo · Half Mile to Beach	$31,943	$99	85%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (216)
Sunshine Beach Club Condo in Indialantic Beach, Fl	$33,632	$97	85%	1	1	2	$120	✅	✅	❌	Y / Y	⭐️ 4.6 (5)
Serene Pond Oasis · Stylish Retreat ½ mi to Beach	$31,271	$101	83%	1	1	1	$60	✅	✅	❌	Y / Y	⭐️ 4.9 (57)
Serene King Bed Condo · Half Mile from Beach	$30,948	$100	81%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 4.8 (108)
Beachside Getaway	$29,739	$105	76%	1	1	1	$100	✅	✅	❌	Y / Y	⭐️ 4.8 (114)
Precious Condo, 3 blocks to Beach! Happy Place!	$33,661	$98	91%	1	1	4	$110	✅	✅	✅	Y / Y	⭐️ 4.8 (94)
Modern Beach Guest Suite	$25,132	$160	42%	1	1	2	$50	✅	❌	✅	N / Y	⭐️ 4.8 (22)
Elegant Ground Floor King Bed Condo · Beach 0.5mi	$29,776	$101	76%	1	1	1	$75	✅	✅	❌	Y / Y	⭐️ 4.9 (78)
NEWLY Remodel & Fine Furnishings!	$41,339	$129	86%	1	1	90	$127	✅	✅	❌	Y / Y	⭐️ 5 (20)
Waterfront EauGallie 1King1 ba Sleeps 3 Entire Apt	$24,388	$113	58%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (109)
Melbourne Waterfront 1 bed/1 bath Entire Apt Lex	$21,430	$124	47%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (75)
Waterfront Melb 1King/1ba Sleep 3 EntireApt Orchid	$23,356	$128	49%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Melbourne Waterfront 1 Bed 1 Bath Entire Apt Sunny	$26,474	$156	46%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Arts District Historic Apartment — Heart of EGAD!	$21,381	$76	72%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 4.8 (238)
The Guest House By The Sea	$46,003	$145	83%	1	1	3	$115	❌	❌	❌	Y / Y	⭐️ 4.9 (96)
1 br, 1 b, stocked apt pvt ent, waterview, decks	$22,746	$104	57%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (86)
Ocean Views Beach Condo!	$37,679	$114	86%	1	1	2	$199	❌	❌	❌	Y / Y	⭐️ 5 (89)
The Beach Bungalow	$37,594	$136	74%	1	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (152)
Rivers Edge	$30,049	$95	83%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (90)
The Riverside Bungalow	$25,177	$94	71%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (671)
Cozy, Coastal Cottage in Art District	$26,771	$97	72%	1	1	2	$75	❌	❌	❌	N / Y	⭐️ 4.9 (282)
The Pineapple Bungalow: A Space Coast Getaway!	$39,812	$127	85%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (112)
Romantic Cottage w/King, Pool, Pickleball, Beaches	$33,903	$108	85%	1	1	4	$100	✅	❌	❌	Y / Y	⭐️ 4.8 (48)
Flamingo Room @ Noi Nest -Pool, egad,5 min 2 beach	$16,247	$95	43%	1	1	2	$75	✅	❌	✅	Y / Y	⭐️ 4.7 (28)
Paradise Palms 104 w/Private Patio	$20,848	$102	54%	1	1	2	$90	❌	❌	✅	Y / Y	⭐️ 4.9 (14)
Cozy★Stylish Beach Condo on the sand★Beach Access	$28,170	$112	67%	1	1	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (250)
Peaceful I Clean I Beach Studio	$22,849	$86	61%	1	1	2	$110	❌	❌	❌	Y / Y	⭐️ 5 (67)
Satellite Beach Condo steps from waves on beach	$48,789	$159	83%	1	1	3	$110	❌	❌	✅	Y / Y	⭐️ 4.8 (191)
Newly renovated beach get away!	$34,485	$135	67%	1	1	2	$200	✅	✅	✅	Y / Y	⭐️ 4.9 (15)
Melbourne Beach Lake View Condo, Sleeps 4	$25,456	$127	53%	1	1	1	$120	✅	✅	❌	Y / Y	⭐️ 4.7 (86)
Manatee Point Cottage, Private Waterfront Getaway	$30,433	$101	78%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (309)
Barefoot Elegance @ Beach Club w/King Bed	$34,777	$163	58%	1	1	4	$25	✅	✅	❌	Y / Y	⭐️ 5 (18)
AwesomeTop view Pool/HotTub, 3 blocks to Beach!	$19,896	$81	66%	1	1	6	$85	✅	✅	✅	Y / Y	⭐️ 4.7 (54)
Beachside Paradise 1 bd 1 bath; half mile to Beach	$23,496	$105	58%	1	1	3	$120	✅	✅	❌	Y / Y	⭐️ 4.8 (108)

Return Metrics

13.03% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,723	$13,447	$20,171	$26,895	$33,619	$67,239	$201,717
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,021	$4,168	$6,447	$8,866	$11,435	$26,859	$164,640
Down Payment	$41,160	$41,160	$41,160	$41,160	$41,160	$41,160	$41,160
Property Appreciation	$6,174	$12,533	$19,083	$25,829	$32,778	$70,777	$293,730
Total Return	$56,079	$71,309	$86,862	$102,752	$118,993	$206,037	$701,248

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.03%

Cap Rate

10.01%

Return on Investment

28.92%

1951 Island Club Dr Indialantic, Florida, 32903

1 bed • 1 bath • 3 guests

Purchase Price

Est. $987/mo

$205,800

Zestimate

Airbnb Investor Score

$6,723

Annual Profit

10.0%

Cap Rate

13.0%

Cash on Cash

$39,410

Annual Revenue

BNBCalc predicts this property will get $115 per night with 69% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$30,310

Avg annual revenue

69%

Avg occupancy rate

$115

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

$15k

$25k

$40k

$50k

$6,724

Profit

Revenue

$39,410

Operating Expenses

$18,803

Operating Income

$20,607

Mortgage & Taxes

$13,883

Profit (Cash Flow)

$6,724

$51,584

Cash Investment

Down Payment

$41,160

Renos & Furnishing

$4,250

Closing Costs

$6,174

Total

$51,584

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.03%

Cap Rate

10.01%

Return on Investment

28.92%

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

$9,767

Deductible property tax

$2,037

Your total deduction

$14,251

Your adjusted annual income

$150,000 - $14,251 = $135,749

Taxes on $135,749 (30%)

$40,725

Your old tax bill

$45,000

Your new tax bill

$40,725

Estimated tax savings

$4,275

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:

2,613 sqft

Year built:

1987

Size:

700 sqft

Type:

CONDO

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 2,613 sqft

Building area: 700 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air, Electric

View: -

Parking: Unassigned

Amenities: Dishwasher, Disposal, Dryer, Electric Oven, Electric Range, Refrigerator, Washer

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2737130000262.K0000.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $177,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $205,800

Schools

High School: Melbourne Senior High School with 5/10 star rating