BNBCalc Short Term Rental Investment Analysis 3501 S Atlantic Ave

3 bed • 2 bath • 6 guests • $700,700

BNB

Calc

Annual Revenue

$86,442

Profit (Cash Flow)

$54,588

Cap Rate

8.8%

Annual Revenue

$86,442

AirDNA projects $343/night at 69% occupancy ($86,442). Airbtics projects $396/night at 61% occupancy ($88,228). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 69% occupancy rate, $343 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,240	$66,236	$103,327	$192,362
Occupancy	46%	59%	77%	88%
Nightly Rate	$280	$294	$356	$580

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Ocean Blue Beach House, Located in South Cocoa Bea	$50,990	$283	46%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
Banana River Cabin Whole House-3 Bedroom/2 Bath	$68,603	$213	88%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (24)
Mila Beach - Direct Ocean Front, Three Bedrooms, T	$54,082	$288	48%	3	2	5	$250	❌	❌	❌	Y / Y	⭐️ 5 (80)
Coco Sands Cottages Unit 7	$104,031	$374	76%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (10)
3/2 House:Beach across st, Port 8 mi, Ron Jon 4 mi	$62,551	$214	70%	3	2	1	$110	❌	❌	❌	Y / Y	⭐️ 4.9 (133)
Steps to Beach AND River! Game Room! Putting Green	$79,935	$280	78%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (60)
COZY 3 Bedroom Home Walking Distance To Beach	$27,908	$305	25%	3	2	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (22)
Modern Beachside house with pool/river views	$67,462	$512	36%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 4.9 (28)
Surfing Santas Beach Shack	$217,558	$1,200	48%	3	4	3	$300	❌	❌	❌	Y / Y	⭐️ 5 (2)
Secluded Coastal Retreat \| Walk to Beach	$107,859	$300	96%	3	3	2	$250	❌	❌	✅	Y / Y	⭐️ 4.7 (3)

Return Metrics

32.17% 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)	$54,587	$109,175	$163,763	$218,351	$272,939	$545,878	$1,637,636
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,560	$560,560	$560,560	$560,560	$560,560	$560,560	$560,560
Down Payment	$140,140	$140,140	$140,140	$140,140	$140,140	$140,140	$140,140
Property Appreciation	$21,021	$42,672	$64,973	$87,944	$111,603	$240,982	$1,000,082
Total Return	$776,308	$852,548	$929,437	$1,006,995	$1,085,242	$1,487,560	$3,338,418

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

32.17%

Cap Rate

8.78%

Return on Investment

48.62%

3501 S Atlantic Ave 905 Cocoa Beach, Florida, 32931-2111

3 bed • 2 bath • 6 guests

Purchase Price

Est. $3,361/mo

Inquire about this property

Contact Agent

$700,700

Zestimate

Cocoa Beach

Guide

Zoning

Guide

Laws

$86,442

Annual Revenue

BNBCalc predicts this property will get $396 per night with 61% occupancy, putting it in the top 53% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 21% of comparables

Seasonality

10 Airbnb Comparables

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

$84,097

Avg annual revenue

61%

Avg occupancy rate

$396

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

$90k

$150k

$220k

$54,588

Profit

Revenue

$86,442

Operating Expenses

$24,917

Operating Income

$61,525

Mortgage & Taxes

$6,937

Profit (Cash Flow)

$54,588

$169,661

Cash Investment

Down Payment

$140,140

Renos & Furnishing

$8,500

Closing Costs

$21,021

Total

$169,661

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

32.17%

Cap Rate

8.78%

Return on Investment

48.62%

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

$33,256

Deductible property tax

$6,937

Your total deduction

-$2,675

Your adjusted annual income

$150,000 - -$2,675 = $152,675

Taxes on $152,675 (30%)

$45,803

Your old tax bill

$45,000

Your new tax bill

$45,803

Estimated tax savings

-$803

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:

12,632 sqft

Year built:

1955

Size:

1,081 sqft

Type:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Neighborhood: Shopping Center, Strip Center, Enterprise Zone

Stories: 1

Lot size: 12,632 sqft

Building area: 1,081 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RU-2-15

Land Use: Commercial

Parcel Number: 25-37-35-25-00002.0-0009.00

Flood Zone: Yes, Zone COASTAL FLOODPLAIN

Tax Info

Year Assessed: 2023

Assessed Value: $555,390

County Est. Land Value: $468,850

Assessed Land Value: $468,850

County Est. Structure Value: $86,540

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
07/27/19	$790,000	0%	Heidy Cirrincione
07/15/13	$480,000	0%	Stephen Gay

Ownership

Name: Heidy Cirrincione

Owner Occupied: No

Owner Mailing Address: Po Box 323, Sackets Harbor, Ny 13685

Years Owned: 55

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No