property-location

7985 S Tropical Trail Merritt Island, Florida

7 bed • 8 bath • 21 guests

Purchase Price

Est. $NaN/mo

$1,910,200

Zestimate

$199,942

Annual Revenue

Top 13% of comparables

Top 13% of comparables


Seasonality

Sign up to view the full seasonality chart

8

Airbnb Comparables

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

$63,440

Avg rev

39%

Avg occ

$506

Avg rate

Comparable filters

Pool
🛁 Hot tub
🐶 Pets

Any type

House

Apartment

4.8+ stars

Revenue distribution

$0k

$100k

$195k

$300k

Sign up to see the data on 8 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Cash on Cash Return

7.42%

Cap Rate

8.39%

Profit (Cummulative)

$141,359

$0

$18,000

$57,306

$5,998

Total Gain

$204,663

BNBCalc Logo

Analyze an Airbnb Create Analysis

Product

Free Tools

Resources

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.