BNBCalc Short Term Rental Investment Analysis 2055 N Highway A1a, Indialantic, FL 32903

5 bed • 4 bath • 15 guests • $2,875,000

BNB

Calc

Annual Revenue

$117,115

Profit (Cash Flow)

-$105,728

Cap Rate

3.1%

Annual Revenue

$117,115

AirDNA projects $506/night at 75% occupancy ($138,610). Airbtics projects $605/night at 53% occupancy ($117,115). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $605 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$65,360	$124,142	$168,849	$234,709
Occupancy	44%	57%	62%	73%
Nightly Rate	$398	$585	$729	$862

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beachside 5 bedroom w/ 2 living rooms + game room	$131,499	$585	60%	5	4	3	$300	✅	✅	✅	Y / Y	⭐️ 5 (54)
Beachside Grotto	$92,808	$406	60%	5	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (66)
Private Beach, Tennis/Pickleball court, Pool/Spa	$229,863	$718	84%	5	4	7	$650	✅	✅	❌	Y / Y	⭐️ 5 (20)
Luxury Townhouse by the Beach	$92,709	$379	65%	5	4	1	$175	✅	❌	✅	Y / Y	⭐️ 5 (20)
Sleeps 12 Beachside 5 bhouse Pool Table & com Pool	$92,283	$638	39%	5	5	3	$300	✅	❌	❌	Y / Y	⭐️ 4.8 (6)
The Saltwater House	$137,053	$541	67%	5	5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (24)
Private Pool! Fortebello Beachside 162	$102,228	$901	31%	5	5	3	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (19)
Bluewater Breeze	$69,333	$347	51%	5	3	2	$275	❌	❌	✅	Y / Y	⭐️ 4.8 (87)
Coastal Haven Private Home Walk to the Beach!	$300,757	$1,058	77%	5	4	1	$370	✅	❌	✅	Y / Y	⭐️ 4.8 (6)
The Harbour Escape - Pristine 5B, Walk to Beach	$70,122	$391	49%	5	4	3	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (7)
Beachside, 5 Bedroom Exclusive Home	$92,082	$484	51%	5	3	4	$285	✅	❌	✅	Y / Y	⭐️ 4.8 (20)
Paradise Beach Side Vacation Oasis Entire Duplex	$81,775	$375	57%	5	4	3	$180	❌	❌	✅	Y / Y	⭐️ 4.8 (5)
Mediterranean Escape Walking Distance to the Beach	$175,283	$805	59%	5	3	1	$370	✅	❌	❌	Y / Y	⭐️ 4.8 (7)
Fortebello Beachside 166	$93,512	$730	35%	5	5	3	$295	✅	❌	✅	Y / Y	⭐️ 5 (16)

Return Metrics

-15.68% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$105,727	-$211,455	-$317,183	-$422,911	-$528,639	-$1,057,279	-$3,171,839
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,300,000	$2,300,000	$2,300,000	$2,300,000	$2,300,000	$2,300,000	$2,300,000
Down Payment	$575,000	$575,000	$575,000	$575,000	$575,000	$575,000	$575,000
Property Appreciation	$86,250	$175,087	$266,590	$360,837	$457,912	$988,759	$4,103,379
Total Return	$2,855,522	$2,838,631	$2,824,406	$2,812,925	$2,804,273	$2,806,479	$3,806,540

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-15.68%

Cap Rate

3.06%

Return on Investment

1.3%

2055 N Highway A1a Indialantic, FL, 32903

5 bed • 4 bath • 15 guests

Purchase Price

Est. $13,790/mo

This property is for sale!

Contact Agent

-58

Airbnb Investor Score

-$105,727

Annual Profit

3.1%

Cap Rate

-15.7%

Cash on Cash

$117,115

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $506/night at 75% occupancy.Projected nightly rate is $605/night at 53% occupancy.

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

15 Airbnb Comparables

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

$121,505

Avg annual revenue

53%

Avg occupancy rate

$605

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

$60k

$140k

$215k

$300k

-$105,728

Profit

Revenue

$117,115

Operating Expenses

$28,905

Operating Income

$88,210

Mortgage & Taxes

$193,938

Profit (Cash Flow)

-$105,728

$674,250

Cash Investment

Down Payment

$575,000

Renos & Furnishing

$13,000

Closing Costs

$86,250

Total

$674,250

DSCR Ratio

Weak

0.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-15.68%

Cap Rate

3.06%

Return on Investment

1.3%

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

$136,450

Deductible property tax

$28,462

Your total deduction

$392,343

Your adjusted annual income

$150,000 - $392,343 = -$242,343

Taxes on -$242,343 (30%)

-$72,703

Your old tax bill

$45,000

Your new tax bill

-$72,703

Estimated tax savings

$117,703

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:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

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 AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -