BNBCalc Short Term Rental Rental Arbitrage Analysis 6310 Cocoa Ln, Apollo Beach, FL, 33572

3 bed • 2 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$102,780

Profit (Cash Flow)

$29,418

Cash on Cash Return

342.1%

Annual Revenue

$102,780

AirDNA projects $300/night at 59% occupancy ($64,648). Airbtics projects $277/night at 68% occupancy ($68,797). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 84% occupancy rate, $335 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,060	$71,938	$105,192	$117,598
Occupancy	56%	67%	84%	89%
Nightly Rate	$229	$287	$335	$352

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Tropical Apollo Beach House w/ Pool & Dock!	$85,324	$248	88%	3	1	5	$181	✅	❌	❌	Y / Y	⭐️ 4.8 (30)
Apollo Beach Pool Home	$65,715	$189	95%	3	3	6	$110	✅	❌	✅	Y / Y	⭐️ 5 (5)
Nautica -10 mins to Tampa Bay by boat, Heated pool	$108,431	$343	85%	3	2	3	$100	✅	❌	❌	Y / Y	⭐️ 5 (24)
The Mermaid House	$113,233	$457	64%	3	2	3	$240	✅	✅	❌	Y / Y	⭐️ 5 (19)
Purelife	$43,085	$205	55%	3	3	4	$250	✅	❌	❌	Y / Y	⭐️ 5 (66)
'The Flamingo House' Apollo Beach Gem w/ Pool	$56,357	$166	90%	3	2	4	$129	✅	❌	❌	Y / Y	⭐️ 4.8 (32)
Free Heated Pool \| Dog Friendly \| No Cleaning Fee	$94,139	$289	89%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.8 (46)
Family-Friendly: Fun by the Pool & Backyard Games	$49,632	$190	68%	3	2	2	$145	✅	❌	❌	Y / Y	⭐️ 4.9 (41)
Lovely Canal front home with private dock & yard	$37,218	$235	43%	3	2	2	$175	❌	✅	✅	Y / Y	⭐️ 4.9 (13)
Water Front Island Home Paradise	$42,898	$258	43%	3	2	2	$100	❌	❌	✅	Y / Y	⭐️ 0 (0)
Apollo Beach Oasis: Lanai + Heated Pool!	$151,661	$441	92%	3	2	3	$207	✅	❌	❌	Y / Y	⭐️ 5 (26)
Tampa Bay, Apollo Beach House Pool House	$63,858	$286	58%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (27)
NEW! The Seaside Retreat (FREE heated pool)	$62,186	$297	55%	3	2	5	$250	✅	❌	❌	Y / Y	⭐️ 5 (78)
Waterfront Paradise with Pool, Fire Pit & Dock	$93,204	$313	79%	3	2	1	$275	✅	✅	✅	Y / Y	⭐️ 4.8 (13)
Retro Waterfront Home w/ Hot Tub	$60,976	$238	70%	3	2	3	$0	❌	✅	✅	Y / Y	⭐️ 5 (33)
Summer Gem-Cool backyard, Pool w/cozy fire pit!	$63,779	$309	55%	3	2	3	$180	✅	❌	❌	Y / Y	⭐️ 5 (38)
Seaside Oasis! No Hurricane Damage. Dog-Friendly	$77,295	$333	62%	3	2	5	$195	✅	✅	✅	Y / Y	⭐️ 4.8 (16)
3 bed with heated pool & unique gameroom	$69,260	$269	69%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (36)
Waterfront Oasis w/screened & heated pool & dock	$76,406	$310	67%	3	2	6	$175	✅	❌	✅	Y / Y	⭐️ 5 (53)
WaterFront~Pool~Family~Dock~Bay Access~Apollo Blue	$76,417	$229	87%	3	2	2	$185	✅	❌	✅	Y / Y	⭐️ 4.9 (40)
Apollo Beach pool home fun & games	$78,838	$242	87%	3	2	2	$159	✅	❌	❌	Y / Y	⭐️ 5 (51)
Sleek 3BR Riverfront \| Private Pool \| W/D	$50,244	$352	39%	3	3	6	$0	✅	❌	❌	Y / Y	⭐️ 4.3 (6)
Edgewater Escape	$63,061	$230	73%	3	2	4	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (17)
Lake Sunrise Retreat, relaxing Waterfront Home!	$51,344	$270	51%	3	2	5	$175	✅	❌	❌	Y / Y	⭐️ 4.8 (29)
Spectacular Waterfront Apollo Beach Home with Pool	$99,951	$320	84%	3	2	7	$260	✅	❌	❌	Y / Y	⭐️ 4.8 (20)
Brand New Breezy Coastal Getaway	$39,776	$113	94%	3	2	3	$185	✅	❌	❌	Y / Y	⭐️ 5 (54)
Peaceful 3 bedroom home with pool.	$49,068	$194	66%	3	2	4	$225	✅	❌	❌	Y / Y	⭐️ 5 (50)
Apollo Blue: 3/2 Heated Pool Home on the Water	$96,396	$295	88%	3	2	6	$225	✅	❌	❌	Y / Y	⭐️ 5 (66)
Pura vida #2	$33,343	$161	55%	3	2	6	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Sunset Villa	$88,146	$344	67%	3	2	4	$200	✅	❌	❌	Y / Y	⭐️ 5 (8)
Apollo Oasis	$46,019	$150	81%	3	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (9)
The Flamingo House	$77,274	$347	60%	3	2	4	$200	✅	✅	❌	Y / Y	⭐️ 5 (44)
Apollo Beach Getaway with Dock & Pool!	$81,716	$407	53%	3	2	2	$207	✅	❌	❌	Y / Y	⭐️ 4.5 (8)
Surfside Beach House \| Pet Friendly, Canal. Pool!	$37,551	$180	57%	3	3	1	$0	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Waterfront Kaymen Oasis Pool/SPA/Kayaks pets OK!	$85,077	$350	66%	3	2	6	$195	✅	✅	✅	Y / Y	⭐️ 5 (5)
Heated Pool/Spa & Dock: Apollo Beach Home on Canal	$93,869	$313	80%	3	2	6	$202	✅	✅	❌	Y / Y	⭐️ 5 (43)
Waterfront,3/2 pool/spa, outdoor kitchen, dock	$79,242	$352	60%	3	2	6	$300	✅	✅	❌	Y / Y	⭐️ 5 (16)
Beautifully Remodeled Apollo Beach Pool Paradise!	$48,312	$300	44%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 5 (17)
Sunset View - Waterfront Free Heated Pool Jacuzzi	$103,292	$350	79%	3	2	6	$210	✅	✅	❌	Y / Y	⭐️ 5 (12)
Surfside Beach House \| Pvt Pool, Grill, Office	$53,136	$238	61%	3	3	6	$0	✅	❌	✅	Y / Y	⭐️ 5 (3)

Return Metrics

342.07% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$29,418	$58,836	$88,254	$117,673	$147,091	$294,183	$882,549
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$29,418	$58,836	$88,254	$117,673	$147,091	$294,183	$882,549

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

342.07%

Payback Period Days

106

Return on Investment

342.07%

6310 Cocoa Ln Apollo Beach, Florida, 33572

3 bed • 2 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$102,780

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $300/night at 59% occupancy.Projected nightly rate is $277/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.

$71,168

Avg annual revenue

68%

Avg occupancy rate

$277

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

$29,418

Profit

Revenue

$102,780

Operating Expenses

$25,361

Operating Income

$77,418

Net Effective Rent

$48,000

Profit (Cash Flow)

$29,418

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

342.07%

Payback Period Days

106