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}

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)

Return Metrics

338.28% 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)	$15,222	$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:

Revenue Appreciation:

Cash on Cash Return

338.28%

Cap Rate

11.13%

Return on Investment

438.28%

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

1 bed • 1 bath • 4 guests

Purchase Price

Est. $719/mo

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).

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

$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

Renos & Furnishing

Total

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

338.28%

Cap Rate

11.13%

Return on Investment

438.28%

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