BNBCalc Short Term Rental Rental Arbitrage Analysis 199 Jimmy Buffett Memorial Highway, Satellite Beach, FL

2 bed • 2 bath • 5 guests • $0

BNB

Calc

Annual Revenue

$44,870

Profit (Cash Flow)

-$6,563

Cash on Cash Return

-99.4%

Annual Revenue

$44,870

AirDNA projects $191/night at 75% occupancy ($52,321). Airbtics projects $195/night at 63% occupancy ($44,870). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 63% occupancy rate, $195 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$30,291	$48,827	$67,745	$84,135
Occupancy	52%	67%	79%	84%
Nightly Rate	$157	$193	$226	$265

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean Front Penthouse Cocoa Satellite Canaveral	$79,595	$268	79%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Oceanfront 2/2 in Satellite Beach - Ocean Views	$48,955	$156	81%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Oceanfront Getaway - Beautiful Views!	$55,294	$195	76%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Sunrise at the Beach: 2BR Apt with Scenic Views!	$46,966	$158	76%	2	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (40)
Oceanfront Beach House w/ Family Amenities	$48,791	$155	80%	2	2	1	$160	✅	❌	❌	Y / Y	⭐️ 4.5 (77)
2 BR, 2 Ba Beachfront Condo	$62,323	$198	86%	2	2	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (47)
Oceanfront Updated Condo - Direct Beach Access!	$61,175	$192	83%	2	2	1	$130	❌	❌	❌	Y / Y	⭐️ 4.5 (24)
Breathtaking views from this 5th floor condo	$38,727	$149	68%	2	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (86)
Direct Beach Access & View: Satellite Beach Condo!	$75,911	$305	66%	2	2	2	$155	❌	❌	❌	Y / N	⭐️ 4.5 (27)
Beachside Bliss: 2-Bedroom Apartment Near the Ocea	$36,551	$138	67%	2	2	1	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Ocean Paradise with Private Beach Access	$41,040	$167	63%	2	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (221)
A Wave From It All Has Private Beach Access	$58,287	$191	83%	2	2	4	$130	✅	❌	❌	Y / Y	⭐️ 5 (94)
Charming 2-Bedroom/2 bath Oceanfront Condo!	$61,374	$206	79%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
2 Bedroom Apartment, 5 Min Walk to Beach	$39,190	$120	88%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (26)
Oceanview, Top Floor Condo on Space Coast	$51,958	$185	72%	2	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Beachfront Getaway - Amazing Views!	$61,944	$238	69%	2	2.5	6	$169	❌	❌	❌	Y / Y	⭐️ 5 (42)
Oceanfront Oasis - 2BR/2BA direct oceanfront!	$55,949	$201	72%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (140)
You cannot get any closer to the beach! 2BR condo	$50,673	$201	64%	2	2	2	$145	❌	❌	✅	Y / Y	⭐️ 4.5 (146)
Ocean Side Paradise with Private Beach Access	$48,910	$241	55%	2	1.5	4	$165	✅	❌	❌	Y / Y	⭐️ 5 (48)
Beach Front Apartment - 2BR/2BTH - Ocean View	$59,397	$200	77%	2	2	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (13)
Beachin Breeze	$33,496	$176	52%	2	1.5	7	$140	✅	❌	✅	Y / Y	⭐️ 5 (96)
2/2 Condo at Sandpiper	$58,194	$265	60%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Breezy Beach - Right on the Ocean	$18,798	$107	48%	2	3	30	$300	✅	❌	❌	N / N	⭐️ 3.8 (8)
Seaside Bliss 2BR Condo	$29,045	$248	32%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Beach All Day	$64,769	$316	56%	2	2.5	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (12)
2BR oceanfront penthouse with balcony views & AC	$55,546	$177	84%	2	2	2	$137	❌	❌	❌	Y / Y	⭐️ 5 (1)
Remodeled Oceanfront 2 Bedroom condo Dog Friendly	$33,684	$177	52%	2	2.5	21	$0	✅	❌	✅	Y / Y	⭐️ 0 (0)
Beach Front Renovated 1st Fl Condo w Pool and Deck	$25,998	$111	64%	2	2	30	$150	✅	❌	✅	Y / Y	⭐️ 5 (4)
Amazing ocean view - 2BR condo	$30,153	$175	45%	2	2	2	$160	❌	❌	✅	Y / N	⭐️ 5 (2)
Beach Front Ocean View - 2 Bedrooms	$39,174	$139	77%	2	2	1	$0	❌	❌	❌	Y / N	⭐️ 3.5 (2)
Beautiful 2/2 steps from the beach	$42,090	$115	100%	2	2	30	$150	✅	❌	✅	Y / N	⭐️ 4.5 (3)
OH The VIEW from this lovely ocean front Condo	$97,816	$318	81%	2	2	4	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (8)
Golden Sunrise I Direct Ocean View/Beach Access I	$88,938	$243	100%	2	2	4	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
Direct Ocean Front, Top Floor & Newly Remodeled	$34,997	$239	40%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (1)
Ocean Front Condo with a Pool	$27,084	$137	54%	2	2.5	30	$150	✅	❌	✅	Y / Y	⭐️ 0 (1)
Direct Oceanfront & Private Beach Access	$23,601	$208	31%	2	1.5	28	$170	✅	❌	❌	Y / Y	⭐️ 0 (2)

Return Metrics

-99.43% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$6,562	-$13,125	-$19,688	-$26,251	-$32,814	-$65,629	-$196,887
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$6,562	-$13,125	-$19,688	-$26,251	-$32,814	-$65,629	-$196,887

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-99.43%

Payback Period Days

Return on Investment

-99.43%

199 Jimmy Buffett Mem Hwy C207 Satellite Beach, Florida, 32937

2 bed • 2 bath • 5 guests

Monthly Rent

Inquire about this property

Contact Agent

$44,870

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $191/night at 75% occupancy.Projected nightly rate is $195/night at 63% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$46,406

Avg annual revenue

63%

Avg occupancy rate

$195

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

$40k

$70k

$100k

-$6,563

Profit

Revenue

$44,870

Operating Expenses

$17,833

Operating Income

$27,037

Net Effective Rent

$33,600

Profit (Cash Flow)

-$6,563

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-99.43%

Payback Period Days