BNBCalc Short Term Rental Investment Analysis 310 Nidy Avenue, Titusville, FL

3 bed • 2 bath • 9 guests • $245,000

BNB

Calc

Annual Revenue

$39,037

Profit (Cash Flow)

$3,756

Cap Rate

8.3%

Annual Revenue

$39,037

AirDNA projects $142/night at 62% occupancy ($32,156). Airbtics projects $167/night at 64% occupancy ($39,037). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 64% occupancy rate, $167 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,586	$37,775	$55,213	$78,800
Occupancy	56%	66%	79%	87%
Nightly Rate	$126	$151	$184	$240

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Spacious Hidden Gem Near Downtown Titusville	$26,013	$152	43%	3	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (29)
Titusville/Space Coast Luxury Townhouse 1800+sq ft	$38,643	$168	60%	3	2.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Cheerful 3 bedrooms with heated pool	$41,108	$171	65%	3	2	3	$140	✅	❌	❌	Y / Y	⭐️ 5 (56)
King Bed. Great Parking. Message with Questions.	$32,785	$138	63%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (73)
Single House-Quiet Neighborhood	$40,464	$154	67%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (23)
Sunny Titusville Retreat Near Space Coast!	$38,010	$131	77%	3	2	4	$155	❌	❌	❌	Y / Y	⭐️ 5 (15)
Tropical Lagoon Getaway: River View ~ Hot Tub	$37,162	$139	69%	3	2	1	$75	✅	✅	✅	Y / Y	⭐️ 5 (99)
nicely renovated 3 bedroom home	$28,391	$135	56%	3	2	4	$75	✅	❌	❌	Y / Y	⭐️ 4 (7)
Gorgeous and Spacious 3BR Condo w/Golf View	$32,327	$154	56%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (69)
Riverfront Pool + Rocket Views	$62,296	$192	85%	3	2.5	2	$115	✅	❌	❌	Y / Y	⭐️ 5 (41)
Heated Pool Home with Office & Hot Tub	$78,082	$251	84%	3	2	3	$180	✅	✅	✅	Y / Y	⭐️ 5 (33)
Tropical Pool Oasis	$40,322	$114	91%	3	1.5	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (26)
Cozy 3 bedroom house watch the rocket launches	$42,040	$181	61%	3	2	4	$270	✅	❌	❌	Y / Y	⭐️ 5 (15)
Space Coast Hideaway 3/2 Affordable Home	$27,450	$96	74%	3	2	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (135)
The Launch Pad - Perfect for viewing rocket launch	$60,468	$223	72%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 4.5 (35)
Cheerful 3BR/2BA Pool home close to everything	$57,404	$239	64%	3	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (57)
Nature preserve pool house	$75,226	$226	87%	3	1.5	5	$225	✅	❌	❌	Y / Y	⭐️ 5 (3)
Chic beachside retreat boat parking	$49,959	$182	75%	3	2	1	$0	✅	❌	✅	Y / Y	⭐️ 5 (20)
Solitude-Direct Indian River & Launch Views	$51,035	$258	52%	3	2.5	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (35)
3BR 2.5 Bath Updated Quiet ~ Near Space Center	$41,745	$134	79%	3	2.5	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (57)
Complete Private Titusville Home	$24,311	$91	72%	3	2	3	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (168)
Cozy Home	$31,310	$174	46%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Quiet House Near Kennedy Space Center & Other Attr	$25,274	$87	79%	3	2	4	$60	❌	❌	✅	N / Y	⭐️ 4.5 (24)
Space Cabin	$26,329	$109	66%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
The Flip Flop Stop-One block from the Indian River	$39,852	$122	86%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (70)
Right by nasa space center & cocoa beach	$14,809	$119	34%	3	2	1	$0	❌	❌	✅	Y / N	⭐️ 0 (17)
Entire3 bed 2 bath Home by Space Center Titusville	$21,902	$88	68%	3	2	7	$60	❌	❌	❌	Y / Y	⭐️ 3.9 (6)
Pool Vibe Oasis	$54,004	$225	63%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
Little Get-a-way	$32,088	$137	64%	3	1	3	$75	❌	❌	❌	Y / Y	⭐️ 0 (2)
Beach House	$50,625	$152	91%	3	2	4	$0	❌	❌	✅	Y / Y	⭐️ 5 (3)
Space Adventure in Titusville, Florida	$21,716	$120	40%	3	2	4	$170	❌	❌	❌	Y / Y	⭐️ 4.7 (30)
Tidescape 3/2 Titusville Home	$37,880	$150	69%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (8)
The Captured Mermaid Retreat	$42,108	$128	87%	3	2	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (37)
Space Jam	$36,784	$201	50%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (14)
Spacecoast private pool home!	$39,300	$182	59%	3	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (3)
Casi Casa, Cntrl Fl, Golf, Beach, KSC +Corp Rental	$92,025	$301	83%	3	2	7	$100	❌	❌	❌	Y / Y	⭐️ 5 (9)
Launch Pad	$46,376	$129	95%	3	2	2	$129	❌	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

5.79% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,755	$7,511	$11,266	$15,022	$18,777	$37,555	$112,665
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000	$196,000
Down Payment	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000	$49,000
Property Appreciation	$7,350	$14,920	$22,718	$30,749	$39,022	$84,259	$349,679
Total Return	$256,105	$267,431	$278,984	$290,771	$302,799	$366,814	$707,344

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.79%

Cap Rate

8.27%

Return on Investment

20.83%

310 Nidy Ave Titusville, Florida, 32796

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,175/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$3,755

Annual Profit

8.3%

Cap Rate

5.8%

Cash on Cash

$39,037

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $142/night at 62% occupancy.Projected nightly rate is $167/night at 64% occupancy.

Occupancy Rate

Top 58% 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.

$40,340

Avg annual revenue

64%

Avg occupancy rate

$167

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

$40k

$65k

$95k

$3,756

Profit

Revenue

$39,037

Operating Expenses

$18,755

Operating Income

$20,282

Mortgage & Taxes

$16,527

Profit (Cash Flow)

$3,756

$64,850

Cash Investment

Down Payment

$49,000

Renos & Furnishing

$8,500

Closing Costs

$7,350

Total

$64,850

DSCR Ratio

Acceptable

1.23

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.79%

Cap Rate

8.27%

Return on Investment

20.83%

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

$11,628

Deductible property tax

$2,426

Your total deduction

$21,689

Your adjusted annual income

$150,000 - $21,689 = $128,311

Taxes on $128,311 (30%)

$38,493

Your old tax bill

$45,000

Your new tax bill

$38,493

Estimated tax savings

$6,507

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:

0.34 sqft

Year built:

1957

Size:

1,178 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central, Electric

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 0.34 sqft

Building area: 1,178 sqft

Garage: No

Heating: Central, electric

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Attached Carport, Off Street

Amenities: Electric Oven, Refrigerator

Price per square foot: $207

Lot Info

Zoning: -

Land Use: -

Parcel Number: 223504250000a.00003.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $132,910

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Astronaut High School with 3/10 star rating