BNBCalc Short Term Rental Investment Analysis 902 Beaverdale Ln, Rockledge, FL 32955

3 bed • 2 bath • 9 guests • $379,900

BNB

Calc

Annual Revenue

$53,917

Profit (Cash Flow)

$7,601

Cap Rate

8.7%

Annual Revenue

$53,917

AirDNA projects $242/night at 61% occupancy ($53,917). Airbtics projects $192/night at 62% occupancy ($43,478). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 61% occupancy rate, $242 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$32,265	$47,735	$65,784	$88,299
Occupancy	53%	61%	73%	86%
Nightly Rate	$147	$195	$229	$264

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beautiful 3/2 Home w/ Pool Heater, Tech, Fiber Int	$74,918	$223	87%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 4.8 (93)
Bayberry Breeze - 3B/2B Pet Friendly Private Pool	$60,715	$174	86%	3	2	2	$295	✅	❌	✅	Y / Y	⭐️ 4.8 (23)
The Blue Serene Getaway.	$32,272	$143	52%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (44)
Cozy Guest House Near USSSA Complex~3 bdrms 2bas	$34,199	$126	65%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 4.8 (46)
Rockledge Retreat w/ Private Heated Pool	$54,808	$217	64%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4.7 (8)
Rockledge Getaway-King Master Suite-Heated Pool	$49,249	$232	58%	3	2	1	$0	✅	❌	❌	Y / N	⭐️ 4.9 (24)
Sunny State Retreat	$22,837	$120	52%	3	3	30	$250	✅	❌	✅	Y / Y	⭐️ 4.7 (8)
Coastal Breeze Lux Cottage	$73,432	$264	76%	3	2	1	$0	❌	✅	❌	Y / N	⭐️ 4 (3)
Yesterday's Retreat- Retro Relaxation in Rockledge	$34,331	$159	59%	3	2	3	$0	❌	❌	❌	Y / Y	⭐️ 3.4 (3)
Cozy Coastal Cottage+Beautiful Backyard w/ Hot Tub	$29,646	$270	30%	3	2	1	$0	❌	✅	❌	Y / N	⭐️ 5 (1)

Return Metrics

7.92% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,601	$15,202	$22,803	$30,404	$38,006	$76,012	$228,036
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$303,920	$303,920	$303,920	$303,920	$303,920	$303,920	$303,920
Down Payment	$75,980	$75,980	$75,980	$75,980	$75,980	$75,980	$75,980
Property Appreciation	$11,397	$23,135	$35,226	$47,680	$60,508	$130,653	$542,217
Total Return	$398,898	$418,238	$437,930	$457,985	$478,414	$586,565	$1,150,153

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.92%

Cap Rate

8.74%

Return on Investment

23.7%

902 Beaverdale Ln Rockledge, FL, 32955

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,822/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$7,601

Annual Profit

8.7%

Cap Rate

7.9%

Cash on Cash

$53,917

Annual Revenue

BNBCalc predicts this property will get $192 per night with 62% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 51% 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.

$46,640

Avg annual revenue

62%

Avg occupancy rate

$192

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

$40k

$55k

$75k

$7,601

Profit

Revenue

$53,917

Operating Expenses

$20,689

Operating Income

$33,228

Mortgage & Taxes

$25,627

Profit (Cash Flow)

$7,601

$95,877

Cash Investment

Down Payment

$75,980

Renos & Furnishing

$8,500

Closing Costs

$11,397

Total

$95,877

DSCR Ratio

Strong

1.30

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.92%

Cap Rate

8.74%

Return on Investment

23.7%

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

$18,030

Deductible property tax

$3,761

Your total deduction

$31,208

Your adjusted annual income

$150,000 - $31,208 = $118,792

Taxes on $118,792 (30%)

$35,638

Your old tax bill

$45,000

Your new tax bill

$35,638

Estimated tax savings

$9,362

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: Yes

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -