BNBCalc Short Term Rental Investment Analysis 291 Cape Shores Cir 20, Cape Canaveral, FL, 32920

1 bed • 2 bath • 3 guests • $164,500

BNB

Calc

Annual Revenue

$36,919

Profit (Cash Flow)

$7,343

Cap Rate

11.2%

Annual Revenue

$36,919

AirDNA projects $126/night at 65% occupancy ($29,913). Airbtics projects $102/night at 68% occupancy ($25,333). Airbtics predicts this property will perform in the 44% revenue percentile

BNB Calc projects a 76% occupancy rate, $133 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$18,604	$24,411	$38,777	$48,306
Occupancy	60%	66%	76%	86%
Nightly Rate	$82	$97	$133	$147

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Living the dream beach cottage #2	$22,693	$92	65%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (263)
Seahorse- Going on a CRUISE! Steps to BEACH/PIER	$20,426	$85	59%	1	1	1	$65	❌	❌	❌	Y / Y	⭐️ 4.7 (392)
Tahitian Cottage - Heated Pool & East of A1A!	$45,451	$137	86%	1	1	3	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (127)
Fabulous 1BR Coastal APT Steps to the Beach! - D	$35,110	$151	60%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (192)
Modern & Beautiful 1BR - Amazing Beach Access!- F	$36,391	$150	63%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (174)
JUST 200 Ft TO THE BEACH! REMODELED 1 BR #12!	$33,000	$100	85%	1	1	1	$135	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Living the Dream ( main house)	$25,740	$105	66%	1	1	3	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (96)
Coco Sands - Villa #1	$38,552	$169	60%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Pure Luxury! New 1BR Modern Apt Steps to Beach- E	$31,363	$146	57%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (176)
NEWLY Renovated Boutique, Modern by the Beach!-G	$38,643	$148	69%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (211)
Amazing NEW 1BR APT just Steps to the Beach!- 312	$37,493	$147	67%	1	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (242)
Living the Dream Beach Cottage #1	$21,307	$92	61%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.8 (381)
Beach life at its best 2	$21,329	$91	62%	1	1	3	$95	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
Quiet beach area btwn Pier-Port See launches/ships	$18,776	$90	57%	1	1	6	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Oceanside Villa	$18,564	$77	60%	1	1	1	$70	❌	❌	❌	N / Y	⭐️ 4.7 (213)
First Floor!1 BR- Steps to the beach, Quiet!	$32,670	$102	82%	1	1	1	$141	❌	❌	❌	Y / N	⭐️ 4.8 (5)
Beachy Studio	$19,181	$95	48%	1	1	3	$95	❌	❌	❌	N / Y	⭐️ 5 (33)
Serenity Cove	$19,322	$71	63%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 4.6 (56)
The Surfside Bungalow in Cocoa Beach	$44,088	$120	99%	1	1	3	$110	❌	❌	❌	Y / Y	⭐️ 5 (57)
Coco Sands - Villa #2	$30,581	$137	57%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.7 (45)
Beautifully Renovated Studio for 4, Close to Beach	$24,843	$84	73%	1	1	1	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
Lowkey Getaway, 1 Min. Walk to the Beach	$37,786	$133	74%	1	1	1	$98	❌	❌	❌	Y / Y	⭐️ 4.7 (186)
Coco Sands - Villa #3	$32,257	$134	62%	1	1	1	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (41)
Cape Wind 2 New Beach Condo Steps From The Beach	$28,028	$98	77%	1	1	3	$80	❌	❌	❌	N / N	⭐️ 4.9 (190)
Cape C - La Playa	$18,954	$54	92%	1	1	7	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (66)
Rockets Nature Wildlife Fishing Beach Paradise	$15,508	$76	51%	1	1	5	$90	❌	❌	✅	Y / Y	⭐️ 4.8 (161)
Cocoa Blue - Walk to end of block to Cocoa Beach!	$28,160	$100	76%	1	1	2	$95	❌	❌	✅	Y / Y	⭐️ 5 (35)
Beach Life at its best, 1 Block to Beach	$18,031	$86	55%	1	1	6	$85	❌	❌	✅	Y / Y	⭐️ 4.9 (94)
Beach shack walk to beach	$13,740	$65	55%	1	1	5	$150	❌	❌	❌	Y / Y	⭐️ 4.5 (4)
The Surf Shack 1 block to beach	$28,504	$91	81%	1	1	2	$85	❌	❌	❌	N / N	⭐️ 4.9 (41)
Romantic Beach Studio	$35,852	$143	66%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (54)
Beach getaway NASA Rocket cruise port surfing	$19,148	$74	66%	1	1	5	$90	❌	❌	✅	N / Y	⭐️ 4.7 (52)
Fillmore Unit 2	$27,229	$99	73%	1	1	4	$95	✅	❌	✅	Y / Y	⭐️ 4.2 (14)
Cape Wind New Beach Condo Steps From The Ocean	$22,194	$97	59%	1	1	3	$80	❌	❌	❌	N / N	⭐️ 4.8 (153)
CAPE C - BEACH side cozy corner	$18,599	$56	90%	1	1	7	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (84)
Sun Daze Suite	$31,296	$98	86%	1	1	4	$75	❌	❌	✅	Y / Y	⭐️ 5 (50)
Sea Cottage Condo	$19,192	$72	70%	1	1	4	$80	❌	❌	❌	N / Y	⭐️ 4.8 (117)
Cape C - Beach Side Point	$16,220	$67	64%	1	1	5	$125	❌	❌	❌	Y / Y	⭐️ 5 (74)
Cape C - Surprisingly close to the BEACH	$20,031	$63	83%	1	1	7	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (88)
Condo w/ 2 Queen Beds - Right on Cocoa Beach!	$26,768	$100	70%	1	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (24)

Return Metrics

17.34% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,342	$14,685	$22,028	$29,371	$36,713	$73,427	$220,282
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$131,600	$131,600	$131,600	$131,600	$131,600	$131,600	$131,600
Down Payment	$32,900	$32,900	$32,900	$32,900	$32,900	$32,900	$32,900
Property Appreciation	$4,935	$10,018	$15,253	$20,646	$26,200	$56,574	$234,784
Total Return	$176,777	$189,203	$201,781	$214,517	$227,414	$294,501	$619,567

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.34%

Cap Rate

11.2%

Return on Investment

32.81%

291 Cape Shores Cir 20 Cape Canaveral, Florida, 32920

1 bed • 2 bath • 3 guests

Purchase Price

Est. $789/mo

Inquire about this property

Contact Agent

$164,500

Zestimate

104

Airbnb Investor Score

$7,342

Annual Profit

11.2%

Cap Rate

17.3%

Cash on Cash

$36,919

Annual Revenue

This property is projected to be in the top 44% revenue percentile compared to similar properties nearby.
Projected nightly rate is $126/night at 65% occupancy.Projected nightly rate is $102/night at 68% occupancy.

Occupancy Rate

Top 26% 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.

$26,825

Avg annual revenue

68%

Avg occupancy rate

$102

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

$15k

$25k

$35k

$45k

$7,343

Profit

Revenue

$36,919

Operating Expenses

$18,479

Operating Income

$18,439

Mortgage & Taxes

$11,097

Profit (Cash Flow)

$7,343

$42,335

Cash Investment

Down Payment

$32,900

Renos & Furnishing

$4,500

Closing Costs

$4,935

Total

$42,335

DSCR Ratio

Strong

1.66

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.34%

Cap Rate

11.2%

Return on Investment

32.81%

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

$7,807

Deductible property tax

$1,629

Your total deduction

$9,575

Your adjusted annual income

$150,000 - $9,575 = $140,425

Taxes on $140,425 (30%)

$42,128

Your old tax bill

$45,000

Your new tax bill

$42,128

Estimated tax savings

$2,872

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:

2,178 sqft

Year built:

1974

Size:

Type:

CONDO

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 1

Lot size: 2,178 sqft

Building area: -

Garage: No

Heating: Central

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air

View: Trees/Woods, Other

Parking: Unassigned

Amenities: Electric Range, Electric Water Heater, Microwave, Refrigerator

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 2437230000546.I0000.00

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $222,680

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $164,500

Schools