BNBCalc Short Term Rental Investment Analysis 515 Ribault Ave, Daytona Beach, FL, 32118

3 bed • 2 bath • 5 guests • $279,300

BNB

Calc

Annual Revenue

$96,439

Profit (Cash Flow)

$51,381

Cap Rate

25.1%

Annual Revenue

$96,439

AirDNA projects $324/night at 52% occupancy ($61,536). Airbtics projects $287/night at 72% occupancy ($75,474). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 82% occupancy rate, $322 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$57,467	$76,280	$99,160	$147,426
Occupancy	70%	76%	82%	88%
Nightly Rate	$221	$267	$322	$448

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
High End Lux Condo With Oceanfront Massive Balcony	$84,961	$271	84%	3	3	7	$235	✅	✅	✅	Y / Y	⭐️ 5 (36)
Seventh Floor Serenity: Updated 3BR OceanFront	$63,831	$222	76%	3	3	3	$99	✅	✅	❌	Y / Y	⭐️ 5 (35)
The Luxury "Big Wave Dave" Oceanfront Condo	$78,823	$272	76%	3	3	7	$260	✅	✅	❌	Y / Y	⭐️ 5 (25)
Marvelous Oceanfront 12th Floor 3BR Retreat	$58,244	$220	70%	3	3	3	$110	✅	✅	❌	Y / Y	⭐️ 4.7 (64)
New luxurious Daytona Oceanfront 3 beds/3 baths	$37,480	$165	58%	3	3	5	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (72)
Luxury Beach Penthouse Villa Ocean Walk Resort	$82,444	$285	77%	3	3	1	$159	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
Daytona Beach Luxury Oceanfront 3 beds/3baths	$38,960	$168	60%	3	3	5	$200	✅	❌	❌	Y / Y	⭐️ 4.9 (65)
Featured on TV “Making Waves” Oceanfront Penthouse	$111,630	$361	83%	3	4	7	$260	✅	✅	❌	Y / Y	⭐️ 5 (16)
Get Ready for Blissful Getaway! 3 Classic Units!	$144,292	$448	88%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
The SeaEsta Beach House 2nd Fl Apt Trailer Parking	$22,289	$145	42%	3	1	3	$0	❌	❌	✅	Y / Y	⭐️ 4.9 (49)
Short Walk to Daytona Beach! 3 Great Units, Pool!	$144,292	$448	88%	3	3	1	$0	❌	❌	❌	N / Y	⭐️ 5 (1)
Exquisite 3BR Oceanfront Condo at OceanWalk Resort	$61,868	$234	70%	3	3	3	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (32)
Jan/Feb Specials! Direct Ocean Front -Opus #503	$46,711	$195	63%	3	3	4	$200	✅	✅	❌	Y / Y	⭐️ 5 (61)
NEW Prestigious Oceanview Luxury Condo	$78,128	$280	74%	3	4	7	$260	✅	✅	❌	Y / Y	⭐️ 5 (21)
Oceanfront Bliss: Spacious 3BR Retreat on 4th Lvl	$68,629	$234	79%	3	3	3	$110	✅	✅	❌	Y / Y	⭐️ 4.8 (48)
Rare Find, OceanView, Restaurants, Walk to Beach	$89,019	$292	80%	3	3	1	$199	❌	❌	✅	Y / Y	⭐️ 5 (58)
Pool Open!Opus Condo-Direct Oceanfront #904	$66,781	$243	72%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (14)
Daytona Beach FL Oceanfront 3 Bdrm, 3 Bath Condo	$42,696	$208	55%	3	3	5	$185	✅	✅	❌	Y / Y	⭐️ 5 (8)
Pool Open -Amazing Oceanfront 3 bed 3 bath Condo	$73,779	$209	95%	3	3	7	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (35)
Ocean Vistas 901	$130,116	$487	73%	3	4	7	$185	✅	✅	❌	Y / Y	⭐️ 5 (2)
Oceanview Condo Daytona Shores 3 bed, 3 bath	$57,635	$169	89%	3	3	7	$165	✅	✅	❌	Y / Y	⭐️ 5 (26)
Pool Open!Opus Condo-Direct Oceanfront #304	$70,370	$219	84%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 5 (16)
Pool Open!Opus Condo-Direct Oceanfront #903	$62,158	$208	78%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (22)
Rare Find, 3+ Parking, Restaurant, Steps to Ocean!	$86,225	$264	86%	3	2	1	$180	❌	❌	✅	Y / Y	⭐️ 5 (96)
Ocean Vistas 1101 Ocean FT 3 BD Daytona Bch Open	$86,040	$288	81%	3	4	7	$275	✅	✅	✅	Y / Y	⭐️ 4.9 (12)
Pool Open!Opus Condo - Direct Oceanfront #803	$71,809	$234	81%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.9 (14)
LUXURIOUS OCEANFRONT CONDO	$42,106	$240	47%	3	3	6	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (41)
Pool Open!Opus Condo-1st Floor Oceanfront #104	$89,620	$312	75%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.5 (16)
Pool Open!Opus Condo-Direct Oceanfront #504	$70,774	$232	78%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (24)
Direct Oceanfront South exposure 3 bdrm 3 baths	$103,133	$453	62%	3	3	6	$250	✅	✅	✅	Y / Y	⭐️ 4.9 (11)
Oceanfront Oasis, steps to the beach 1005	$112,001	$424	72%	3	3	6	$200	✅	✅	✅	Y / Y	⭐️ 4.8 (12)
Ultimate best 3/3 Oceanfront Luxury Condo	$83,070	$477	47%	3	3	6	$250	✅	✅	✅	Y / N	⭐️ 0 (0)
LUXURY OCEANFRONT CONDO IN DAYTONA'S CROWN JEWEL	$79,907	$288	74%	3	3	7	$235	✅	✅	✅	Y / Y	⭐️ 5 (29)
Pool Open!Opus Condo-Direct Oceanfront #204	$70,738	$234	78%	3	3	3	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (7)
Ocean Vistas 405 3 BD Ocean FT Daytona Now Open	$80,631	$245	89%	3	3	7	$275	✅	✅	✅	Y / Y	⭐️ 4.8 (12)
Ocean Vistas 1106 3 BD Ocean FT Daytona Now Open	$90,440	$295	83%	3	4	7	$275	✅	✅	✅	Y / Y	⭐️ 5 (12)
Ocean Vistas 1009 Ocean FT 3 BD 3 Bath on the Bch	$83,358	$275	82%	3	3	7	$275	✅	✅	✅	Y / Y	⭐️ 5 (19)
Walk 2 Beach & Ocean Center \| 60' Driveway	$100,152	$352	76%	3	2	3	$160	❌	❌	✅	Y / Y	⭐️ 4.9 (211)
Lux Beach Loft+4 Pools+XBox+OceanWalk Resort	$100,371	$376	71%	3	2	3	$148	✅	✅	❌	Y / Y	⭐️ 4.9 (43)

Return Metrics

70.63% 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)	$51,381	$102,762	$154,143	$205,525	$256,906	$513,812	$1,541,437
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$223,440	$223,440	$223,440	$223,440	$223,440	$223,440	$223,440
Down Payment	$55,860	$55,860	$55,860	$55,860	$55,860	$55,860	$55,860
Property Appreciation	$8,379	$17,009	$25,898	$35,054	$44,485	$96,055	$398,634
Total Return	$339,060	$399,071	$459,342	$519,879	$580,691	$889,168	$2,219,372

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

70.63%

Cap Rate

25.14%

Return on Investment

85.92%

515 Ribault Ave Daytona Beach, Florida, 32118

3 bed • 2 bath • 5 guests

Purchase Price

Est. $1,340/mo

Inquire about this property

Contact Agent

$279,300

Zestimate

373

Airbnb Investor Score

$51,381

Annual Profit

25.1%

Cap Rate

70.6%

Cash on Cash

$96,439

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $324/night at 52% occupancy.Projected nightly rate is $287/night at 72% 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.

$77,711

Avg annual revenue

72%

Avg occupancy rate

$287

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

$20k

$60k

$100k

$145k

$51,381

Profit

Revenue

$96,439

Operating Expenses

$26,217

Operating Income

$70,222

Mortgage & Taxes

$18,841

Profit (Cash Flow)

$51,381

$72,739

Cash Investment

Down Payment

$55,860

Renos & Furnishing

$8,500

Closing Costs

$8,379

Total

$72,739

DSCR Ratio

Strong

3.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

70.63%

Cap Rate

25.14%

Return on Investment

85.92%

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

$13,256

Deductible property tax

$2,765

Your total deduction

-$22,538

Your adjusted annual income

$150,000 - -$22,538 = $172,538

Taxes on $172,538 (30%)

$51,762

Your old tax bill

$45,000

Your new tax bill

$51,762

Estimated tax savings

-$6,762

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:

6,642 sqft

Year built:

1940

Size:

1,016 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Central

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 6,642 sqft

Building area: 1,016 sqft

Garage: No

Heating: Central

Pool: No

Fireplaces: -

Basement: No

Cooling: Central Air

View: -

Parking: -

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

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 3402995

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $274,740

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $279,300

Schools

Elementary School: R. J. Longstreet Elementary School with 5/10 star rating
Middle School: Campbell Middle School with 3/10 star rating
High School: Mainland High School with 4/10 star rating