BNBCalc Short Term Rental Cohost Analysis 205 Jimmy Buffett Memorial Highway, Satellite Beach, FL

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Owner income

$30,234

Per year

This Airbnb could earn an additional

$1,171

Per month vs a Long-Term Rental

Annual Revenue range

$35,291 - $60,809

Annual Revenue

$34,928

AirDNA projects $170/night at 57% occupancy ($35,392). Airbtics projects $131/night at 73% occupancy ($34,928). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 73% occupancy rate, $131 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,028	$35,291	$48,483	$60,809
Occupancy	61%	73%	85%	89%
Nightly Rate	$110	$129	$150	$180

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beach Front 1/1 with Ocean Views, Satellite Beach	$64,795	$205	84%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (35)
Beachside Cottage, Studio Apartment by Beach	$25,767	$124	51%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
1/1 Condo at Sandpiper	$51,055	$180	76%	1	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Salt Life Oasis - Direct Oceanfront (End Unit)	$63,114	$208	82%	1	1	3	$125	✅	❌	❌	Y / Y	⭐️ 5 (83)
Sandpiper Flat, 5 Min Walk to Beach	$24,771	$81	81%	1	1	2	$115	❌	❌	✅	Y / Y	⭐️ 4.8 (53)
Beachfront Getaway \| Steps to Sand!	$52,154	$152	89%	1	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (62)
Private space near the beach.	$29,116	$88	88%	1	1	1	$55	❌	❌	❌	N / Y	⭐️ 5 (489)
Sandpiper Villa - 1 Bedroom, 5 Min from Beach	$40,012	$150	70%	1	1	2	$125	❌	❌	✅	N / Y	⭐️ 4.8 (38)
Ocean-View Satellite Beach Condo, Steps to Sand!	$26,836	$139	47%	1	1	2	$135	❌	❌	✅	Y / Y	⭐️ 2 (3)
Cozy Beach Getaway	$29,290	$132	60%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (164)
Our Garden of Eden-Private Suite 0.4 mi from Beach	$28,510	$87	88%	1	1	2	$50	❌	✅	✅	N / Y	⭐️ 5 (107)
The Beach Bungalow	$40,554	$151	72%	1	1	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (166)
The Surf Shack	$46,732	$158	79%	1	1.5	3	$95	❌	❌	✅	Y / Y	⭐️ 5 (180)
Ocean Views Beach Condo!	$40,178	$124	85%	1	1	3	$199	❌	❌	❌	Y / Y	⭐️ 5 (118)
Cozy★Stylish Beach Condo on the sand★Beach Access	$35,204	$135	70%	1	1	3	$80	❌	❌	✅	Y / Y	⭐️ 5 (258)
Tiny Cottage - 1 Bed/1 Bath w/ Beach Across Street	$27,001	$94	73%	1	1	1	$99	❌	❌	❌	N / Y	⭐️ 4.5 (165)
RiverfrontShared Pool3-Minute Walk to Beach(201)	$48,182	$130	100%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (294)
1 brm:beach across str, port 8 mi, Ron Jon 4 mi	$31,931	$108	76%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (183)
1brm: Beach across str, Port 8 mi, Ron Jon 4 mi	$26,542	$111	61%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (115)
1 bdrm:beach across st, Port 8 mi, Ron Jon’s 4 mi	$26,446	$104	64%	1	1	1	$65	❌	❌	❌	N / Y	⭐️ 5 (261)
Waterfront EauGallie 1King1 ba Sleeps 3 Entire Apt	$25,003	$113	59%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (117)
Waterfront Melb 1King/1ba Sleep 3 EntireApt Orchid	$23,784	$125	51%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (70)
Melbourne Waterfront 1 Bed 1 Bath Entire Apt Sunny	$27,019	$151	48%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (56)
Coco Sands - Studio #4	$39,622	$138	74%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.5 (64)
Melbourne Waterfront 1 bed/1 bath Entire Apt Lex	$22,060	$123	48%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (89)
Charming boutique room with 1 king bed	$39,276	$147	73%	1	2	1	$0	❌	❌	❌	N / Y	⭐️ 4.5 (24)
River Front Surf/Bali Style with amazing pool	$37,598	$189	54%	1	1	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (479)
Oceanfront Surfers Paradise	$39,523	$115	93%	1	1	2	$75	✅	❌	❌	Y / Y	⭐️ 5 (286)
Cozy condo near sun, surf, and sand.	$27,255	$95	76%	1	1	2	$75	✅	✅	❌	Y / Y	⭐️ 5 (71)
Luxury Beachside Condo · Half Mile from Beach	$34,011	$128	70%	1	1	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (55)
King Bed-Industrial Coast	$43,161	$130	88%	1	1.5	3	$80	❌	❌	❌	Y / Y	⭐️ 5 (157)
Zensation - Private Spa & Honeymoon Retreat	$64,685	$180	95%	1	1	2	$90	❌	✅	❌	Y / Y	⭐️ 5 (157)
Dolphin Bay, Apartment 202	$38,350	$105	99%	1	1	2	$60	✅	❌	❌	Y / Y	⭐️ 5 (351)
The Pineapple Bungalow: A Space Coast Getaway!	$37,547	$127	80%	1	1	2	$30	❌	❌	❌	Y / Y	⭐️ 5 (132)
Cocoa Beach oceanfront apartment	$43,462	$134	88%	1	1	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (244)
Arts District Historic Apartment — Heart of EGAD!	$22,366	$82	70%	1	1	2	$75	❌	❌	✅	N / Y	⭐️ 5 (254)
Coco Sands - Studio #1	$39,504	$150	68%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (54)
Coco Sands - Studio #3	$35,202	$149	61%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (49)
3 mi to Beach! Lr, ktch, bd, bth. Water veiws!	$19,077	$104	48%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (99)
Romantic Cottage w/King, Pool, Pickleball, Beaches	$35,971	$112	87%	1	1	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (58)

205 Jimmy Buffett Mem Hwy 410 Satellite Beach, Florida, 32937

1 bed • 1 bath • 4 guests

Inquire about this property

Contact Agent

$34,928

Annual Revenue

BNBCalc predicts this property will get $131 per night with 73% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$36,316

Avg annual revenue

73%

Avg occupancy rate

$131

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

$35k

$50k

$65k

$3,493

Profit

Revenue

$34,928

Cleaning

$1,202

Cohost commission

$3,493

Owner payout

$30,234

$0

Cash Investment

Renos & Furnishing

Total

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

871.2 sqft

Year built:

1964

Size:

1,047 sqft

Type:

CONDO

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 871.2 sqft

Building area: 1,047 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Additional Parking, Assigned, Carport, Varies by Unit, Other

Amenities: Dishwasher, Electric Cooktop, Electric Oven, Refrigerator

Price per square foot: $281

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2637230000775.70000.00

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools