BNBCalc Short Term Rental Investment Analysis 200 S Banana River Blvd 2310, Cocoa Beach, FL 32931

2 bed • 2 bath • 6 guests • $3,000

BNB

Calc

Annual Revenue

$33,895

Profit (Cash Flow)

$15,606

Cap Rate

526.9%

Annual Revenue

$33,895

AirDNA projects $131/night at 86% occupancy ($41,148). Airbtics projects $145/night at 64% occupancy ($33,894). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 64% occupancy rate, $145 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$17,562	$32,744	$50,605	$73,070
Occupancy	46%	67%	81%	90%
Nightly Rate	$103	$132	$169	$219

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Private Beach Access 2 Bedroom Condo w Heated Pool	$34,744	$112	83%	2	1	3	$120	✅	❌	✅	Y / Y	⭐️ 5 (58)
"Sea Glass" Private Beach- Steps to sand/pool	$33,116	$116	78%	2	1	14	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
'The Palms' Cocoa Beach Condo: Walk to Beach!	$46,752	$160	79%	2	1	7	$98	✅	❌	❌	N / Y	⭐️ 4.9 (23)
"NAPS with a View" Diplomat 880	$33,928	$103	90%	2	1	14	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (23)
Key West Style: 2B/2B Direct Beach Front Condo	$40,305	$135	76%	2	2	2	$150	✅	❌	❌	Y / Y	⭐️ 4.3 (40)
2BR Condo in Cocoa Beach!	$25,652	$162	42%	2	1	3	$125	✅	❌	❌	Y / Y	⭐️ 4.6 (12)
Newly Renovated Condo Steps to Beach	$29,232	$107	74%	2	1	13	$125	✅	❌	❌	Y / Y	⭐️ 4.8 (22)
Oceanfront Complex \| Heated Pool/Tennis \| 1st FL	$39,752	$240	45%	2	1	13	$110	✅	❌	❌	Y / Y	⭐️ 5 (5)
OCEANSIDE RETREATSTEPS FROM THE BEACHHEATED POOL	$30,823	$92	86%	2	1	5	$155	✅	❌	✅	Y / Y	⭐️ 4.8 (18)
BEACHSIDE RETREAT OCEANFRONT COMPLEX W/ POOL	$25,873	$105	65%	2	1	7	$254	✅	❌	✅	Y / Y	⭐️ 4.7 (3)
3-Minute walk to private beach! Updated - 2bedroom	$23,921	$172	38%	2	1	10	$150	✅	❌	❌	Y / Y	⭐️ 5 (11)
2Bedroom Beachfront Cocoa Beach SPACE X	$25,130	$116	57%	2	1	13	$125	✅	❌	❌	Y / Y	⭐️ 5 (19)
Luxury Launch Pad	$94,145	$372	69%	2	2	6	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (18)
Fun little getaway to relax.	$17,423	$70	68%	2	1	14	$225	✅	❌	❌	Y / Y	⭐️ 5 (3)
OCEANSIDE RETREAT STEPS TO THE BEACH GOOD LOCATION	$31,070	$146	57%	2	1	7	$244	✅	❌	✅	Y / Y	⭐️ 5 (4)
Tropical Beach Paradise - Beach/Pool/Tennis	$14,753	$139	29%	2	1	13	$165	✅	❌	✅	Y / Y	⭐️ 4.8 (12)
Cocoa Beach Cabana-Community on Beach	$30,251	$95	87%	2	1	14	$150	✅	❌	❌	Y / Y	⭐️ 5 (45)
Two bedroom condo in Cocoa Beach, Diplomat	$26,598	$169	43%	2	1	3	$158	❌	❌	❌	Y / Y	⭐️ 0 (0)
DREAM OF COCOA BEACH, STEPS TO THE OCEAN AND POOL!	$16,401	$91	47%	2	1	30	$249	✅	❌	✅	Y / Y	⭐️ 4.5 (2)
Click x Discounts Private Beach access - Park free	$35,496	$110	87%	2	1	10	$150	✅	❌	❌	Y / Y	⭐️ 5 (6)
COCOA BEACH OASIS STEPS TO THE BEACH, HEATED POOL	$33,527	$190	46%	2	1	7	$244	✅	❌	✅	Y / Y	⭐️ 5 (5)
FLORIDA SUNSHINE COMPLETELY REMODELED BEACH CONDO	$19,549	$131	39%	2	1	7	$270	✅	❌	✅	Y / Y	⭐️ 5 (2)
COCOA BEACH OASIS OCEANFRONT COMPLEX, HEATED POOL	$22,481	$152	39%	2	1	7	$249	✅	❌	✅	Y / Y	⭐️ 5 (4)
Unbelievable River Views	$35,341	$136	71%	2	2	21	$175	✅	❌	❌	Y / Y	⭐️ 5 (4)
Cozy and very comfortable condo	$29,823	$84	97%	2	1	14	$100	✅	❌	❌	Y / Y	⭐️ 5 (2)
* FLIP-FLOP BEACH CONDO * STEPS TO THE OCEAN!	$20,397	$103	52%	2	1	7	$199	✅	❌	✅	Y / Y	⭐️ 5 (3)
Toes in the Sand! Beach, Pool, Balcony 2/2	$45,092	$176	70%	2	2	26	$150	✅	❌	❌	Y / Y	⭐️ 4.8 (16)
The Resort on Cocoa Beach 2BR	$33,028	$96	94%	2	2	6	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
BLUE HEAVEN CONDO HEATED POOL BEACH ACCESS	$12,991	$91	39%	2	1	30	$248	✅	❌	✅	Y / Y	⭐️ 0 (0)
PANORAMIC DIRECT OCEAN VIEW TROPICAL DREAM CONDO	$39,137	$217	48%	2	2	7	$244	✅	❌	✅	Y / Y	⭐️ 4.8 (14)
2BR @ Resort on Cocoa Beach - Cocoa Beach, FL	$63,948	$312	56%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Cocoa Beach 2BR/2BA Townhome at Banana Bay	$29,943	$101	81%	2	2	22	$150	✅	❌	❌	Y / Y	⭐️ 5 (2)
Cozy Beachside Condo	$19,764	$150	36%	2	1	14	$150	✅	❌	❌	Y / Y	⭐️ 0 (1)
Just Cocoa Beachy - Pool and private beach access!	$36,234	$99	100%	2	1	6	$0	✅	❌	✅	Y / Y	⭐️ 0 (1)
SUBTROPICAL PARADISE WITH PANORAMIC OCEAN VIEW	$34,068	$174	50%	2	2	7	$298	✅	❌	✅	Y / Y	⭐️ 3.8 (5)
Lovely 2 bedroom townhome near beach	$19,326	$110	48%	2	2	28	$157	✅	❌	❌	Y / Y	⭐️ 5 (5)
Beach Trippin'! 2/2 sleeps 6+KIT	$42,912	$175	67%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
Gorgeous Beach+Pool+Kitchen! 2/2	$32,613	$133	67%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 0 (0)
We Want YOU - 2 bed 2 bath, Cocoa beach FL - Ocean	$37,572	$118	87%	2	2	70	$175	✅	❌	❌	Y / Y	⭐️ 5 (1)
Resort on Cocoa Beach-Oceanview!	$97,722	$267	100%	2	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)

Return Metrics

217.05% 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)	$15,605	$31,211	$46,817	$62,423	$78,029	$156,059	$468,179
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,400	$2,400	$2,400	$2,400	$2,400	$2,400	$2,400
Down Payment	$600	$600	$600	$600	$600	$600	$600
Property Appreciation	$90	$182	$278	$376	$477	$1,031	$4,281
Total Return	$18,695	$34,394	$50,096	$65,800	$81,507	$160,091	$475,460

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

217.05%

Cap Rate

526.94%

Return on Investment

218.71%

200 S Banana River Blvd 2310 Cocoa Beach, FL, 32931

2 bed • 2 bath • 6 guests

Purchase Price

Est. $14/mo

This property is for sale!

Contact Agent

Cocoa Beach

Guide

Zoning

Guide

Laws

5260

Airbnb Investor Score

$15,605

Annual Profit

526.9%

Cap Rate

217.1%

Cash on Cash

$33,895

Annual Revenue

BNBCalc predicts this property will get $145 per night with 64% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$34,020

Avg annual revenue

64%

Avg occupancy rate

$145

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

$40k

$70k

$100k

$15,606

Profit

Revenue

$33,895

Operating Expenses

$18,086

Operating Income

$15,808

Mortgage & Taxes

$202

Profit (Cash Flow)

$15,606

$7,190

Cash Investment

Down Payment

$600

Renos & Furnishing

$6,500

Closing Costs

$90

Total

$7,190

DSCR Ratio

Strong

78.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

217.05%

Cap Rate

526.94%

Return on Investment

218.71%

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

$142

Deductible property tax

$30

Your total deduction

-$14,412

Your adjusted annual income

$150,000 - -$14,412 = $164,412

Taxes on $164,412 (30%)

$49,324

Your old tax bill

$45,000

Your new tax bill

$49,324

Estimated tax savings

-$4,324

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 0.2

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -