BNBCalc Short Term Rental Investment Analysis 3236 Forest Hill Dr, Cocoa, FL, 32926

4 bed • 3 bath • 12 guests • $539,000

BNB

Calc

Annual Revenue

$63,333

Profit (Cash Flow)

$5,061

Cap Rate

7.7%

Annual Revenue

$63,333

AirDNA projects $255/night at 63% occupancy ($58,676). Airbtics projects $255/night at 68% occupancy ($63,333). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 68% occupancy rate, $255 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$40,876	$56,905	$84,987	$119,119
Occupancy	57%	68%	78%	85%
Nightly Rate	$192	$220	$286	$369

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Indian River: Tranquil Waterfront Retreat	$81,836	$286	74%	4	2	1	$310	✅	❌	✅	Y / Y	⭐️ 5 (44)
3BR w/extra Cottage+Pool, modern	$52,648	$259	53%	4	3	2	$200	✅	❌	✅	Y / Y	⭐️ 4.5 (35)
Cocoa Coastal with a River view.	$60,266	$236	66%	4	3	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (192)
Cocoa Canal Retreat	$37,798	$112	79%	4	2.5	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (303)
Waterfront Pool Home - Paradise Palms	$68,457	$185	100%	4	2	2	$149	✅	❌	❌	Y / Y	⭐️ 5 (310)
Welcome to Your Serene Waterfront Getaway!	$50,205	$153	85%	4	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (391)
Space Coast Retreat: Yard \| Ping Pong+Pool Table	$53,923	$202	68%	4	2	1	$130	✅	❌	✅	Y / Y	⭐️ 5 (113)
Calm Oasis Home w Pool, Walk to Restaurants	$68,995	$254	72%	4	2	2	$205	✅	❌	❌	Y / Y	⭐️ 5 (44)
Private Retreat with Pool, Walk to River	$77,927	$253	82%	4	2	2	$220	✅	❌	✅	Y / Y	⭐️ 5 (26)
Waterfront 4 bed/3 bath/sauna/steam/pool/tiki bar	$117,444	$439	73%	4	3	3	$150	✅	✅	✅	Y / Y	⭐️ 5 (56)
Merritt Island Home w/ Private Pool & Patio!	$65,892	$226	74%	4	3	4	$258	✅	❌	❌	Y / Y	⭐️ 4.9 (32)
Serenity in the country with a heated pool!	$67,963	$190	95%	4	3	3	$189	✅	❌	✅	Y / Y	⭐️ 5 (66)
Unique A-Frame with a Heated Pool & FirePit	$58,408	$194	78%	4	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (87)
Outdoor Oasis: 15min->Beach/Port Canaveral w/ Pool	$40,264	$193	57%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (28)
Groups, Crews, Teams 4B/2BA	$37,992	$223	44%	4	2	4	$250	❌	❌	❌	Y / Y	⭐️ 4.5 (20)
Cocoa Home w/ Large Yard: 3 Mi to Indian River!	$35,060	$122	68%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 5 (24)
Heated Pool near Cocoa Beach	$64,455	$207	84%	4	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (30)
Modern and Spacious with Heated Salt Pool	$58,142	$289	51%	4	2	1	$299	✅	❌	❌	Y / Y	⭐️ 4.5 (22)
Merritt Island Home: Fire Pit & Canal Access!	$37,304	$151	63%	4	2	2	$155	❌	❌	❌	Y / Y	⭐️ 4.8 (27)
Pet-Friendly Merritt Island Home w/ Heated Pool	$64,185	$199	83%	4	2	3	$232	✅	✅	✅	Y / Y	⭐️ 5 (36)
Modern new 4 bedroom CoCoA	$46,355	$217	53%	4	2	2	$195	✅	❌	❌	Y / Y	⭐️ 4.8 (31)
Beautiful Canal Home - Salt Water Pool & Boat Dock	$56,371	$261	58%	4	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (97)
Island House in Merritt Island (Water Front)	$39,912	$182	56%	4	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (46)
Fun for everyone!	$89,290	$367	64%	4	2	2	$120	✅	❌	❌	Y / Y	⭐️ 5 (158)
Tropical Waterfront Pool Home & Private Dock	$78,064	$299	71%	4	2	5	$100	✅	❌	❌	Y / Y	⭐️ 5 (42)
Happiness Cove - Waterfront House	$90,315	$336	73%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (21)
4 bed on the Creek, 10 min to Beach & Space Center	$49,441	$148	89%	4	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (214)
Tropical Waterfront	$36,641	$213	47%	4	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Charming Cocoa Village Getaway	$51,551	$313	45%	4	2.5	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
Florida Space Coast Waterfront Retreat	$153,998	$679	61%	4	3	3	$450	✅	✅	✅	Y / Y	⭐️ 5 (11)
The Calvert House	$30,744	$200	42%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (41)
Cozy Home * Near NASA & Beaches	$43,016	$161	73%	4	2	1	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (20)
Casa Tipica! Pool oasis-Merritt Island	$46,314	$202	61%	4	2	2	$135	✅	❌	❌	Y / Y	⭐️ 5 (86)
Turquoise Turtle Cove-25 Mins to the Beach & Port!	$66,922	$265	69%	4	2	1	$0	✅	❌	❌	Y / Y	⭐️ 5 (18)
Secluded Geodesic Dome 4/2 with Pool and Murals	$115,230	$364	86%	4	2	5	$220	✅	❌	❌	Y / Y	⭐️ 5 (13)
Cocoa Family Home with Game Room & Private Pool!	$153,057	$589	71%	4	2	4	$0	✅	❌	❌	Y / Y	⭐️ 4.7 (27)
Coquina Casa - Beachy Vibes	$52,993	$217	57%	4	2	1	$250	❌	✅	❌	Y / Y	⭐️ 5 (33)
Little Miss Cocoa Bae	$88,042	$283	85%	4	2	4	$0	✅	❌	❌	Y / Y	⭐️ 5 (16)
Space center- Crews Groups Teams 4B/2BA	$39,755	$170	58%	4	2	4	$195	❌	❌	❌	Y / Y	⭐️ 4.8 (14)
Canal-Front Merritt Island Home w/ Deck + Grill!	$76,182	$392	52%	4	2	2	$181	❌	❌	❌	Y / Y	⭐️ 4.2 (18)

Return Metrics

3.75% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,060	$10,121	$15,182	$20,242	$25,303	$50,607	$151,822
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$431,200	$431,200	$431,200	$431,200	$431,200	$431,200	$431,200
Down Payment	$107,800	$107,800	$107,800	$107,800	$107,800	$107,800	$107,800
Property Appreciation	$16,170	$32,825	$49,979	$67,649	$85,848	$185,370	$769,294
Total Return	$560,230	$581,946	$604,162	$626,892	$650,152	$774,978	$1,460,116

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.75%

Cap Rate

7.68%

Return on Investment

19.68%

3236 Forest Hill Dr Cocoa, Florida, 32926

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,585/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$5,060

Annual Profit

7.7%

Cap Rate

3.8%

Cash on Cash

$63,333

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
Projected nightly rate is $255/night at 63% occupancy.Projected nightly rate is $255/night at 68% occupancy.

Occupancy Rate

Top 53% 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.

$65,083

Avg annual revenue

68%

Avg occupancy rate

$255

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

$30k

$70k

$110k

$155k

$5,061

Profit

Revenue

$63,333

Operating Expenses

$21,913

Operating Income

$41,420

Mortgage & Taxes

$36,359

Profit (Cash Flow)

$5,061

$134,720

Cash Investment

Down Payment

$107,800

Renos & Furnishing

$10,750

Closing Costs

$16,170

Total

$134,720

DSCR Ratio

Acceptable

1.14

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.75%

Cap Rate

7.68%

Return on Investment

19.68%

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

$25,581

Deductible property tax

$5,336

Your total deduction

$49,821

Your adjusted annual income

$150,000 - $49,821 = $100,179

Taxes on $100,179 (30%)

$30,054

Your old tax bill

$45,000

Your new tax bill

$30,054

Estimated tax savings

$14,946

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:

0.29 sqft

Year built:

1973

Size:

2,776 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 0.29 sqft

Building area: 2,776 sqft

Garage: Yes

Heating: Central

Pool: Yes

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: Garage

Amenities: Dishwasher, Electric Oven, Electric Range, Microwave

Price per square foot: $194

Lot Info

Zoning: -

Land Use: -

Parcel Number: 243617030000e.00001.00

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $349,810

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools