205 Jimmy Buffett Mem Hwy 410 Satellite Beach, Florida, 32937
1 bed • 1 bath • 4 guests
Est. $719/mo

Inquire about this property
Contact Agent
Airbnb Investor Score
$15,222
Annual Profit
11.1%
Cap Rate
338.3%
Cash on Cash
$34,928
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $170/night at 57% occupancy ($35,392.14). Airbtics projects $131/night at 73% occupancy ($34,928).
Top 53% of comparables
Top 48% of comparables
Seasonality
Sign up to view the full seasonality chart
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$35k
$50k
$65k
Sign up to see the data on 40 all comparables
$15,223
Profit
Revenue
$34,928
Operating Expenses
$18,221
Operating Income
$16,708
Mortgage & Taxes
$1,485
Profit (Cash Flow)
$15,223
$0
Cash Investment
Down Payment
$0
Renos & Furnishing
$0
Total
$0
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
338.28%
Cap Rate
11.13%
STR Tax Calculator (USA)
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
$NaN
Deductible property tax
$1,485
Your total deduction
$NaN
Your adjusted annual income
$150,000 - $NaN = $NaN
Taxes on $NaN (30%)
$NaN
Your old tax bill
$45,000
Your new tax bill
$NaN
Estimated tax savings
$NaN
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:
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: $262
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