BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

1 bed • 1 bath • 4 guests • $150,000

BNB

Calc

Annual Revenue

$34,928

Profit (Cash Flow)

$15,223

Cap Rate

11.1%

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}

Percentiles25%50%75%90%
Revenue$25,028$35,291$48,483$60,809
Occupancy61%73%85%89%
Nightly Rate$110$129$150$180

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

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

No image available

$64,795
$205
84%
112$125❌❌❌Y / Y⭐️ 4.5 (35)
Beachside Cottage, Studio Apartment by Beach

No image available

$25,767
$124
51%
111$120❌❌✅Y / Y⭐️ 4.9 (18)
1/1 Condo at Sandpiper

No image available

$51,055
$180
76%
112$100❌❌❌Y / Y⭐️ 5 (19)
Salt Life Oasis - Direct Oceanfront (End Unit)

No image available

$63,114
$208
82%
113$125✅❌❌Y / Y⭐️ 5 (83)
Sandpiper Flat, 5 Min Walk to Beach

No image available

$24,771
$81
81%
112$115❌❌✅Y / Y⭐️ 4.8 (53)
Beachfront Getaway | Steps to Sand!

No image available

$52,154
$152
89%
111$125❌❌❌Y / Y⭐️ 4.5 (62)
Private space near the beach.

No image available

$29,116
$88
88%
111$55❌❌❌N / Y⭐️ 5 (489)
Sandpiper Villa - 1 Bedroom, 5 Min from Beach

No image available

$40,012
$150
70%
112$125❌❌✅N / Y⭐️ 4.8 (38)
Ocean-View Satellite Beach Condo, Steps to Sand!

No image available

$26,836
$139
47%
112$135❌❌✅Y / Y⭐️ 2 (3)
Cozy Beach Getaway

No image available

$29,290
$132
60%
112$30❌❌❌N / Y⭐️ 5 (164)
Our Garden of Eden-Private Suite 0.4 mi from Beach

No image available

$28,510
$87
88%
112$50❌✅✅N / Y⭐️ 5 (107)
The Beach Bungalow

No image available

$40,554
$151
72%
113$95❌❌✅Y / Y⭐️ 5 (166)
The Surf Shack

No image available

$46,732
$158
79%
11.53$95❌❌✅Y / Y⭐️ 5 (180)
Ocean Views Beach Condo!

No image available

$40,178
$124
85%
113$199❌❌❌Y / Y⭐️ 5 (118)
Cozy★Stylish Beach Condo on the sand★Beach Access

No image available

$35,204
$135
70%
113$80❌❌✅Y / Y⭐️ 5 (258)
Tiny Cottage - 1 Bed/1 Bath w/ Beach Across Street

No image available

$27,001
$94
73%
111$99❌❌❌N / Y⭐️ 4.5 (165)
Riverfront*Shared Pool*3-Minute Walk to Beach(201)

No image available

$48,182
$130
100%
112$75✅❌❌Y / Y⭐️ 5 (294)
1 brm:beach across str, port 8 mi, Ron Jon 4 mi

No image available

$31,931
$108
76%
111$65❌❌❌Y / Y⭐️ 5 (183)
1brm: Beach across str, Port 8 mi, Ron Jon 4 mi

No image available

$26,542
$111
61%
111$65❌❌❌Y / Y⭐️ 5 (115)
1 bdrm:beach across st, Port 8 mi, Ron Jon’s 4 mi

No image available

$26,446
$104
64%
111$65❌❌❌N / Y⭐️ 5 (261)
Waterfront EauGallie 1King1 ba Sleeps 3 Entire Apt

No image available

$25,003
$113
59%
112$50❌❌❌Y / Y⭐️ 5 (117)
Waterfront Melb 1King/1ba Sleep 3 EntireApt Orchid

No image available

$23,784
$125
51%
112$50❌❌❌Y / Y⭐️ 5 (70)
Melbourne Waterfront 1 Bed 1 Bath Entire Apt Sunny

No image available

$27,019
$151
48%
112$70❌❌❌Y / Y⭐️ 5 (56)
Coco Sands - Studio #4

No image available

$39,622
$138
74%
111$80❌❌✅Y / Y⭐️ 4.5 (64)
Melbourne Waterfront 1 bed/1 bath Entire Apt Lex

No image available

$22,060
$123
48%
112$50❌❌❌Y / Y⭐️ 5 (89)
Charming boutique room with 1 king bed

No image available

$39,276
$147
73%
121$0❌❌❌N / Y⭐️ 4.5 (24)
River Front Surf/Bali Style with amazing pool

No image available

$37,598
$189
54%
112$40❌❌❌Y / Y⭐️ 5 (479)
Oceanfront Surfers Paradise

No image available

$39,523
$115
93%
112$75✅❌❌Y / Y⭐️ 5 (286)
Cozy condo near sun, surf, and sand.

No image available

$27,255
$95
76%
112$75✅✅❌Y / Y⭐️ 5 (71)
Luxury Beachside Condo · Half Mile from Beach

No image available

$34,011
$128
70%
111$75✅✅✅Y / Y⭐️ 5 (55)
King Bed-Industrial Coast

No image available

$43,161
$130
88%
11.53$80❌❌❌Y / Y⭐️ 5 (157)
Zensation - Private Spa & Honeymoon Retreat

No image available

$64,685
$180
95%
112$90❌✅❌Y / Y⭐️ 5 (157)
Dolphin Bay, Apartment 202

No image available

$38,350
$105
99%
112$60✅❌❌Y / Y⭐️ 5 (351)
The Pineapple Bungalow: A Space Coast Getaway!

No image available

$37,547
$127
80%
112$30❌❌❌Y / Y⭐️ 5 (132)
Cocoa Beach oceanfront apartment

No image available

$43,462
$134
88%
113$100❌✅✅Y / Y⭐️ 5 (244)
Arts District Historic Apartment — Heart of EGAD!

No image available

$22,366
$82
70%
112$75❌❌✅N / Y⭐️ 5 (254)
Coco Sands - Studio #1

No image available

$39,504
$150
68%
111$80❌❌✅Y / Y⭐️ 5 (54)
Coco Sands - Studio #3

No image available

$35,202
$149
61%
111$80❌❌✅Y / Y⭐️ 5 (49)
3 mi to Beach! Lr, ktch, bd, bth. Water veiws!

No image available

$19,077
$104
48%
112$50❌❌❌N / Y⭐️ 5 (99)
Romantic Cottage w/King, Pool, Pickleball, Beaches

No image available

$35,971
$112
87%
112$100✅❌✅Y / Y⭐️ 5 (58)

Return Metrics

338.28% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$15,222$30,445$45,667$60,890$76,113$152,226$456,678
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$4,500$9,135$13,909$18,826$23,891$51,587$214,089
Total Return$NaN$NaN$NaN$NaN$NaN$NaN$NaN

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

338.28%

Cap Rate

11.13%

Return on Investment

438.28%

property-location

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

1 bed • 1 bath • 4 guests

Est. $719/mo

Agent

Inquire about this property

Contact Agent

1006

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


🏊‍♂️ 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

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%

Profit (Cummulative)

$15,223

$NaN

$0

$4,500

$0

Total Gain

$19,723

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

$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