BNBCalc Short Term Rental Rental Arbitrage Analysis FL-405, Titusville, FL,

2 bed • 2 bath • 2 guests • $0

BNB

Calc

Annual Revenue

$40,907

Profit (Cash Flow)

$2,481

Cash on Cash Return

37.6%

Annual Revenue

$40,907

AirDNA projects $118/night at 62% occupancy ($26,721). Airbtics projects $122/night at 64% occupancy ($28,518). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 80% occupancy rate, $140 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,998	$28,794	$42,797	$56,686
Occupancy	50%	66%	80%	89%
Nightly Rate	$106	$115	$140	$167

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
NO PET FEES Space Coast/Titusville 2bed/2.5bath	$36,456	$138	70%	2	2.5	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (96)
To The Moon at Titusville/Space Coast/2bed2bath	$32,417	$102	82%	2	2	1	$95	❌	❌	❌	Y / Y	⭐️ 5 (80)
~Blue Bliss~ NASA, Pool, BBQ, Gym, Arcade, Patio	$31,663	$98	80%	2	2	2	$146	✅	❌	✅	Y / Y	⭐️ 5 (55)
Cabin in the woods.	$27,121	$114	65%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (65)
At the Center of it All!	$43,544	$132	89%	2	2	1	$50	❌	❌	✅	Y / Y	⭐️ 5 (91)
Near Kennedy Space Center tours, kayaking & parks.	$17,549	$46	89%	2	1	1	$95	✅	❌	❌	Y / Y	⭐️ 5 (239)
Near Space X Rocket launches & kayaking tours.	$23,384	$62	93%	2	1	1	$95	❌	❌	✅	Y / Y	⭐️ 5 (177)
Historic Downtown Brewery Loft - NASA, Bike, Beach	$48,028	$168	77%	2	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (279)
Studio B	$28,589	$108	70%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (41)
Hello Sunshine 321.. Lift Off	$27,119	$113	60%	2	2.5	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (92)
Rocket-View Condo: 2/2, pool	$26,710	$115	57%	2	2	1	$125	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
Beautiful Historic 1926 Home "La Casita"	$41,488	$149	74%	2	2	3	$130	❌	❌	✅	Y / Y	⭐️ 5 (39)
Lovely Historic Pool Home	$21,842	$108	51%	2	1	1	$110	✅	❌	❌	N / Y	⭐️ 5 (180)
Beautiful Home! Titusville/KSC/Beaches/River/Golf!	$28,163	$135	57%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 4.7 (84)
Space Coast Oasis	$26,513	$99	69%	2	1.5	2	$95	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
NASA Waterfront 2Ensuites+kayaks+ bioluminescence	$74,506	$227	88%	2	2	3	$90	❌	❌	❌	N / Y	⭐️ 5 (24)
Charming 2 Bedroom Condo	$30,925	$126	61%	2	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (22)
Spacious water front condo	$13,439	$72	51%	2	1	30	$100	❌	❌	❌	N / Y	⭐️ 5 (4)
The Launch Pad	$31,880	$199	42%	2	1.5	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (16)
~Gentle Waters~ NASA, Pool, BBQ, Arcade, & Patio	$36,721	$121	79%	2	2	2	$145	✅	❌	✅	Y / Y	⭐️ 4.5 (7)
~Kennedy Space~ NASAPool, BBQ, Gym, Patio, Games	$26,350	$111	55%	2	2	2	$145	✅	❌	✅	Y / Y	⭐️ 5 (18)
NASA Waterfront Spacious Apartment Bioluminescence	$36,573	$124	77%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 4.9 (85)
Pool-side, Country Club Dr. Condo	$39,542	$126	84%	2	2	2	$100	✅	❌	✅	Y / Y	⭐️ 5 (10)
Amzing Launch/RiverViews/KSC/SpaceX	$41,290	$176	62%	2	1.5	3	$85	✅	❌	❌	Y / Y	⭐️ 5 (33)
Adam’s Lagoon Retreat	$23,254	$167	36%	2	1	1	$125	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Best Little Secret in Titusville	$48,136	$137	96%	2	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (19)
Bright Titusville Retreat w/ Lanai - WFH Friendly!	$32,617	$154	54%	2	2	3	$114	❌	❌	❌	Y / Y	⭐️ 5 (5)
Cozy Cottage on the FL Space Coast	$37,980	$115	89%	2	1	2	$65	❌	❌	❌	Y / Y	⭐️ 5 (56)
"Happy Home"	$22,480	$74	83%	2	1	1	$0	✅	❌	❌	N / N	⭐️ 5 (31)
Luxury Villa	$18,974	$108	48%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (40)
Space Coast "SpaceRyder Cottage"	$19,026	$113	46%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (13)
Golf-side, country club condo	$40,791	$152	73%	2	2	2	$60	✅	❌	✅	Y / Y	⭐️ 5 (25)
~Rainforest Realm~ NASA, Pool, BBQ, Gym, & Patio	$16,251	$111	40%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Cozy 2 Bedroom Launch Suite in Downtown Titusville	$27,212	$150	48%	2	1	3	$71	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Family & Budget Friendly!	$24,685	$75	89%	2	2	1	$25	❌	❌	✅	N / N	⭐️ 4.7 (8)
~Dune Dream~ NASA, Pool, BBQ, Gym, Arcade, Patio	$18,158	$121	41%	2	2	2	$0	✅	❌	✅	Y / Y	⭐️ 5 (7)
Cozy Cottage	$37,832	$147	67%	2	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4 (6)
Little Black House Mid-Century	$15,140	$99	41%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (148)

Return Metrics

37.59% 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)	$2,481	$4,962	$7,444	$9,925	$12,406	$24,813	$74,441
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	$2,481	$4,962	$7,444	$9,925	$12,406	$24,813	$74,441

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.59%

Payback Period Days

971

Return on Investment

37.59%

FL-405 Titusville, Florida

2 bed • 2 bath • 2 guests

Monthly Rent

Inquire about this property

Contact Agent

$40,907

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $118/night at 62% occupancy.Projected nightly rate is $122/night at 64% 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.

$29,786

Avg annual revenue

64%

Avg occupancy rate

$122

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

$5k

$30k

$50k

$75k

$2,481

Profit

Revenue

$40,907

Operating Expenses

$17,318

Operating Income

$23,589

Net Effective Rent

$21,108

Profit (Cash Flow)

$2,481

$6,600

Cash Investment

Renos & Furnishing

$6,500

Setup Costs

$100

Total

$6,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

37.59%

Payback Period Days

971