BNBCalc Short Term Rental Investment Analysis 266 Canaveral Beach Blvd, Cape Canaveral, FL, 32920

2 bed • 2 bath • 6 guests • $320,000

BNB

Calc

Annual Revenue

$37,839

Profit (Cash Flow)

-$2,346

Cap Rate

6.0%

Annual Revenue

$37,839

AirDNA projects $148/night at 70% occupancy ($37,839). Airbtics projects $137/night at 65% occupancy ($32,524). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 70% occupancy rate, $148 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,793	$33,772	$49,003	$60,525
Occupancy	50%	66%	83%	93%
Nightly Rate	$112	$138	$158	$174

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely 2 bedroom oceanfront condo with pool.	$29,431	$160	50%	2	1	7	$150	✅	✅	❌	Y / Y	⭐️ 5 (2)
Cape Canaveral Cottage w/ Hot Tub: Walk to Beach	$35,723	$152	62%	2	1	4	$160	❌	✅	✅	Y / Y	⭐️ 4.8 (15)
Full Kitchen! Beachside condo	$28,558	$115	67%	2	1	6	$99	✅	❌	❌	Y / Y	⭐️ 5 (20)
Hello Sunshine! Just STEPS to the beach	$52,921	$235	60%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (141)
2BR Beach House, Kitchen, W/D, Bikes, Chairs, BBQ.	$23,127	$137	45%	2	1	6	$85	❌	❌	❌	Y / Y	⭐️ 4.8 (54)
Condo \| Pool \| Walk to the beach	$22,876	$91	66%	2	1	6	$110	✅	❌	❌	Y / Y	⭐️ 5 (17)
Luxury Beach front Resort	$24,430	$168	39%	2	1	4	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (42)
Gorgeous 2B/2Br Townhome Near Beach	$35,004	$111	84%	2	2	5	$125	❌	❌	✅	Y / Y	⭐️ 4.9 (142)
Oceanfront 2BR \| Hot Tub \| Pool \| Balcony \| W/D	$17,406	$152	31%	2	2	6	$160	✅	✅	❌	Y / Y	⭐️ 4.4 (26)
Fun and Cozy Beach House	$20,807	$154	36%	2	3	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Sun, Sea and Space	$28,986	$116	65%	2	2	4	$140	❌	❌	❌	Y / Y	⭐️ 5 (31)
Pool front Beach Condo in Cape Canaveral!	$23,913	$90	71%	2	1	7	$150	✅	❌	❌	Y / Y	⭐️ 4.6 (18)
Beachside Space Coast Townhouse	$31,769	$163	51%	2	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (19)
1.5 Blocks to Beach	$29,821	$163	45%	2	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
The Beach Bungalow Condo in Cape Canaveral	$37,627	$121	83%	2	2	6	$120	✅	❌	❌	Y / Y	⭐️ 5 (48)
Pelican Point: Cozy home one block from the beach.	$36,305	$111	87%	2	2	6	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (31)
Seaglass Shores, steps to the beach	$45,945	$135	92%	2	2	6	$200	❌	❌	❌	Y / Y	⭐️ 5 (28)
Cape Breeze: A Shore Thing!	$46,656	$136	93%	2	2	5	$100	❌	❌	✅	Y / Y	⭐️ 5 (55)
Ocean View Balcony, Pool, Steps to the Beach!	$31,940	$142	59%	2	2	5	$150	✅	✅	❌	Y / Y	⭐️ 5 (34)
2 Primary Suites \| Oceanfront Resort-like Condo	$47,121	$144	89%	2	2	6	$175	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Oceanside Oasis	$42,388	$174	66%	2	1	2	$103	✅	✅	❌	Y / Y	⭐️ 4.8 (13)
Coastal Oasis - Unique 2BR Beach Bungalow	$47,412	$129	94%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Guava Beach Bungalow. 5 minutes walk to the Beach!	$57,178	$197	78%	2	2	5	$100	✅	❌	❌	Y / Y	⭐️ 4.9 (16)
Space Coast Beach Retreat	$47,003	$133	96%	2	2	3	$100	❌	✅	✅	Y / Y	⭐️ 5 (35)
Coastal Retreat near the Beach	$46,761	$126	94%	2	2	1	$130	❌	❌	✅	Y / Y	⭐️ 4.8 (33)
Bright townhome -2 min to beach, see a launch	$24,001	$158	41%	2	2	6	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (12)
Steps to the Beach	$26,681	$106	68%	2	2	14	$100	✅	❌	✅	Y / Y	⭐️ 4.8 (36)
Oceanfront Paradise Awaits! Royal Mansions!	$38,651	$160	66%	2	1	5	$0	✅	✅	❌	Y / Y	⭐️ 5 (4)
Relaxing Beach Getway	$34,834	$187	50%	2	2	7	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (61)
Peacock Retreat - A special place for you.	$30,223	$98	82%	2	2	6	$149	❌	❌	✅	Y / Y	⭐️ 5 (24)
The Launch Pad	$24,849	$73	93%	2	1	31	$75	❌	❌	✅	Y / Y	⭐️ 5 (189)
2 Bedroom Condo with pool	$32,070	$141	58%	2	1	28	$150	✅	❌	❌	Y / Y	⭐️ 5 (1)
Rare find!Ocean Woods townhome-Walk to the beach	$33,123	$181	50%	2	3	28	$150	✅	❌	❌	Y / Y	⭐️ 5 (1)
Sailfish Avenue Retreat	$38,796	$106	100%	2	3	21	$175	❌	❌	✅	Y / Y	⭐️ 5 (9)
Tropical Townhome - 4 blocks to beach	$23,826	$155	42%	2	2	7	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (20)
Beach Getaway 30 days or more	$26,904	$98	75%	2	1	30	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (139)
Ebb Tide - 5 minute walk to the Beach	$25,380	$95	73%	2	1	30	$300	✅	❌	❌	Y / Y	⭐️ 5 (1)
walk to beach, bike to port/pier	$26,053	$113	63%	2	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (8)

Return Metrics

-2.92% 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)	-$2,346	-$4,692	-$7,038	-$9,384	-$11,730	-$23,460	-$70,380
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$327,253	$334,795	$342,634	$350,778	$359,237	$406,593	$706,343

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.92%

Cap Rate

6.01%

Return on Investment

12.98%

266 Canaveral Beach Blvd Cape Canaveral, Florida, 32920

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$640,100

Zestimate

Airbnb Investor Score

-$2,346

Annual Profit

6.0%

Cap Rate

-2.9%

Cash on Cash

$37,839

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $148/night at 70% occupancy.Projected nightly rate is $137/night at 65% occupancy.

Occupancy Rate

Top 38% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$32,536

Avg annual revenue

65%

Avg occupancy rate

$137

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

$10k

$25k

$40k

$60k

-$2,346

Profit

Revenue

$37,839

Operating Expenses

$18,599

Operating Income

$19,240

Mortgage & Taxes

$21,586

Profit (Cash Flow)

-$2,346

$80,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$6,500

Closing Costs

$9,600

Total

$80,100

DSCR Ratio

Weak

0.89

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.92%

Cap Rate

6.01%

Return on Investment

12.98%

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

$15,188

Deductible property tax

$3,168

Your total deduction

$13,486

Your adjusted annual income

$150,000 - $13,486 = $136,514

Taxes on $136,514 (30%)

$40,954

Your old tax bill

$45,000

Your new tax bill

$40,954

Estimated tax savings

$4,046

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:

1,742 sqft

Year built:

1964

Size:

936 sqft

Type:

SFR

Parking:

Heating:

Central

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
230 Canaveral Beach Blvd	3	2	828	-	1,307	1964	$0	-
234 Cherie Down Ln	2	2	1,580	-	2,178	1989	$0	-
200 Cherie Down Ln	3	2	1,600	-	2,178	1991	$0	-
8514 Elbow Key Ct	3	2	1,816	-	2,614	2006	$500,000	-
214 Canaveral Beach Blvd	3	2	972	-	1,307	1964	$275,000	-
236 Canaveral Beach Blvd	2	2	828	-	1,307	1964	$228,900	-
8551 Rosalind Ave	2	1	750	-	2,614	1981	$190,000	-
8707 Camelia Ct	2	2	948	-	1,742	1981	$370,000	-
212 Canaveral Beach Blvd	3	2	828	-	1,307	1964	$285,000	-
107 Columbia Dr	2	2	936	-	2,178	1983	$320,000	-

Property Details

MLS Status: property-details-mls-status-sold

Property Use: Townhouse (Residential)

Stories: 2

Lot size: 1,742 sqft

Building area: 936 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 24-37-14-51-00005.0-0010.02

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $57,420

County Est. Land Value: $150,000

Assessed Land Value: -

County Est. Structure Value: $54,320

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
11/08/24	$320,000	100%	Lunalux Llc
05/05/14	$71,925	100%	Daniel Oconnell
09/19/05	$194,000	80%	Wade C Johnson, Frances Johnson
03/30/05	$165,000	80%	Valerie B Oates
12/16/04	$105,000	100%	Pineapple Property Exchange Inc
07/30/99	$48,000	100%	Jody Lee Manley, Patricia Ann Manley

Ownership

Name: Lunalux Llc

Owner Occupied: Yes

Owner Mailing Address: 9480 Main St # 1100, Fairfax, VA 32920

Years Owned: 1

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No