BNBCalc Short Term Rental Investment Analysis 274 Canaveral Beach Blvd, Cape Canaveral, FL, 32920

5 bed • 4 bath • 12 guests • $565,000

BNB

Calc

Annual Revenue

$136,119

Profit (Cash Flow)

$66,631

Cap Rate

18.5%

Annual Revenue

$136,119

AirDNA projects $437/night at 72% occupancy ($114,920). Airbtics projects $416/night at 66% occupancy ($100,281). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 77% occupancy rate, $484 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,427	$92,185	$138,332	$214,245
Occupancy	57%	64%	77%	87%
Nightly Rate	$315	$388	$484	$658

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Elegant Oceanview Home:King Bed & Designer Touches	$90,013	$309	78%	4	4	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (94)
Relaxing Beach House-Heated Pool-Walk to the Beach	$83,887	$291	77%	4	2.5	6	$200	✅	❌	❌	Y / Y	⭐️ 5 (111)
Beachfront Oceanfront Fun Home with Rocket Views	$125,517	$530	64%	4	3	4	$250	✅	✅	✅	Y / Y	⭐️ 4.8 (39)
6 Bd:Heated Pool/Spa/Arcade/SkeeBall/Theater/Beach	$158,949	$486	87%	6	4.5	6	$383	✅	✅	❌	Y / Y	⭐️ 5 (84)
Tropical Pool Home Steps to Beach!	$217,451	$778	76%	4	2.5	1	$317	✅	❌	✅	Y / Y	⭐️ 5 (10)
Private Home New Build Steps to Beach w Hot Tub!	$60,447	$206	77%	4	3	1	$317	✅	✅	✅	Y / Y	⭐️ 5 (17)
4 Bedroom Paradise steps to Beach and PRIVATE Pool	$67,726	$323	57%	4	4.5	7	$275	✅	❌	✅	Y / Y	⭐️ 5 (18)
Beautifully Renovated 4Bd/2Ba House w/ 2 Kitchens!	$75,276	$237	79%	4	2	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (70)
Close to Beach & Port Canaveral \| Heated Pool	$97,325	$395	64%	4	4	2	$300	✅	❌	✅	Y / Y	⭐️ 5 (188)
Huge Home w/ Backyard Oasis just 1 block to beach!	$171,310	$538	87%	5	5	2	$250	✅	❌	❌	Y / Y	⭐️ 5 (115)
Surf Beach House-4 bedrooms	$94,543	$452	57%	4	3.5	6	$245	✅	❌	❌	Y / Y	⭐️ 5 (8)
Drift House: 4Bed/3Bath Heated Pool - East of A1A!	$70,456	$268	70%	4	3	7	$150	✅	❌	✅	Y / Y	⭐️ 5 (121)
Luxury Cape Canaveral Beach House	$138,666	$532	71%	4	3	6	$350	✅	❌	❌	Y / Y	⭐️ 5 (57)
Hideaway Beach House w/ pool	$127,312	$650	53%	5	3	7	$500	✅	❌	❌	Y / Y	⭐️ 4.5 (4)
Large beach house/1 blk to beach/45 mins to Disney	$50,212	$269	51%	4	2.5	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (29)
Stunning Beach Home, Heated Pool Easy Beach Access	$76,203	$358	57%	4	2.5	2	$230	❌	❌	✅	Y / Y	⭐️ 5 (54)
Cape Cabana&Villa /Beach 5 min/Mini Golf/Pool Heat	$93,026	$343	73%	5	3	7	$275	✅	❌	❌	Y / Y	⭐️ 5 (123)
Entire Duplex-Private Yard/Near Port/Walk to Beach	$105,620	$352	78%	4	2	1	$300	❌	❌	❌	Y / Y	⭐️ 5 (6)
Oceanfront Cottage - Pool, Beach Access, Oceanview	$96,961	$440	60%	4	2.5	7	$295	✅	❌	❌	Y / Y	⭐️ 5 (4)
Portside Bliss - Spacious Home w/ Pool & Playhouse	$188,718	$827	62%	4	3	1	$264	✅	❌	❌	Y / Y	⭐️ 4.5 (5)
Jefferson 521 · Beach Villa 1,3&4-Laughing Dolphin	$67,047	$318	56%	5	3	6	$350	❌	❌	❌	Y / Y	⭐️ 5 (5)
Ocean front, private pool.	$72,401	$325	59%	4	3.5	6	$275	✅	❌	❌	Y / Y	⭐️ 5 (104)
Beach house Villa. Heated pool, backyard paradise	$125,095	$411	83%	5	3	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (69)
Cape Getaway - Walk to the Beach - Renovated	$90,141	$256	92%	4	2	6	$230	❌	❌	❌	Y / Y	⭐️ 5 (11)
Entire Villa - Sleeps 16, Heated Pool, East of A1A	$267,666	$730	100%	5	4	3	$400	✅	❌	✅	Y / Y	⭐️ 4.9 (26)
The Pier- Weddings, Reunions & Large Groups	$281,727	$808	93%	6	3	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (17)
Luxury Beach & Pool House Oasis	$143,149	$416	93%	4	2	2	$245	✅	❌	❌	Y / Y	⭐️ 5 (14)
Sandy Shores!	$76,834	$305	67%	6	4	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (14)
Beachfront Condo with Pool in Cape Canaveral	$38,399	$130	75%	4	2	4	$225	✅	❌	✅	Y / Y	⭐️ 5 (17)
5-Bedroom Beach House w/Heated Pool, Spa & King BR	$84,267	$484	47%	5	3	5	$375	✅	✅	❌	Y / Y	⭐️ 0 (2)
Seaside Serenity Retreat w/Tiki Hut Steps to Beach	$64,921	$362	49%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Newly Renovated, 4/3, 3 blocks from beach, Parks 2	$46,468	$184	69%	4	3	7	$175	❌	❌	❌	Y / Y	⭐️ 5 (125)
Beautiful Beach Compound	$106,076	$435	62%	5	1	3	$250	❌	❌	❌	Y / Y	⭐️ 0 (2)
Seaside Shanti Duplex	$93,155	$404	63%	4	2	3	$280	❌	❌	❌	Y / Y	⭐️ 5 (4)
New! Breathtaking Ocean Views! 2500sf 4/3.5 Home!	$87,759	$382	61%	4	4	7	$299	❌	❌	❌	Y / Y	⭐️ 5 (43)
Lovely Apartment Close to the Beach!	$63,915	$324	53%	4	2	7	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Cruising and space your home away from home.	$109,944	$589	51%	5	3.5	6	$350	✅	❌	✅	Y / Y	⭐️ 4.5 (4)
On the beach.4bdr	$39,820	$320	34%	4	2	7	$200	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
Launch Pad 226	$27,004	$434	17%	5	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Oceanview House - Pool, just steps to the beach!	$97,495	$446	59%	4	2	4	$295	✅	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

46.61% 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)	$66,630	$133,261	$199,891	$266,522	$333,152	$666,305	$1,998,915
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000	$452,000
Down Payment	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000	$113,000
Property Appreciation	$16,950	$34,408	$52,390	$70,912	$89,989	$194,312	$806,403
Total Return	$648,580	$732,669	$817,282	$902,434	$988,142	$1,425,618	$3,370,319

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

46.61%

Cap Rate

18.53%

Return on Investment

62.35%

274 Canaveral Beach Blvd Cape Canaveral, Florida, 32920

5 bed • 4 bath • 12 guests

Purchase Price

Est. $2,710/mo

Inquire about this property

Contact Agent

249

Airbnb Investor Score

$66,630

Annual Profit

18.5%

Cap Rate

46.6%

Cash on Cash

$136,119

Annual Revenue

BNBCalc predicts this property will get $416 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 28% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$104,322

Avg annual revenue

66%

Avg occupancy rate

$416

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

$25k

$110k

$195k

$285k

$66,631

Profit

Revenue

$136,119

Operating Expenses

$31,375

Operating Income

$104,744

Mortgage & Taxes

$38,113

Profit (Cash Flow)

$66,631

$142,950

Cash Investment

Down Payment

$113,000

Renos & Furnishing

$13,000

Closing Costs

$16,950

Total

$142,950

DSCR Ratio

Strong

2.75

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

46.61%

Cap Rate

18.53%

Return on Investment

62.35%

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

$26,815

Deductible property tax

$5,593

Your total deduction

-$8,863

Your adjusted annual income

$150,000 - -$8,863 = $158,863

Taxes on $158,863 (30%)

$47,659

Your old tax bill

$45,000

Your new tax bill

$47,659

Estimated tax savings

-$2,659

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:

8,276 sqft

Year built:

1985

Size:

2,804 sqft

Type:

MULTI_FAMILY

Parking:

Heating:

Other

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 8,276 sqft

Building area: 2,804 sqft

Garage: No

Heating: Other

Pool: No

Fireplaces: -

Basement: No

Cooling: Central

View: -

Parking: -

Amenities: -

Price per square foot: $76

Lot Info

Zoning: -

Land Use: -

Parcel Number: 24371451000050001005

Flood Zone: Yes, Zone Moderate risk: Areas of 0.2% annual chance flood (500-year flood)

Tax Info

Year Assessed: 2017

Assessed Value: $215,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools