BNBCalc Short Term Rental Rental Arbitrage Analysis 1095 Woodsmere Pkwy, Rockledge, FL, 32955

3 bed • 2.5 bath • 9 guests • $0

BNB

Calc

Annual Revenue

$61,069

Profit (Cash Flow)

$8,334

Cash on Cash Return

95.5%

Annual Revenue

$61,069

AirDNA projects $245/night at 68% occupancy ($60,849). Airbtics projects $194/night at 72% occupancy ($51,017). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 80% occupancy rate, $209 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$35,206	$49,244	$64,037	$94,582
Occupancy	63%	71%	80%	88%
Nightly Rate	$146	$181	$209	$280

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Rockledge Retreat w/ Private Heated Pool	$60,931	$233	65%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 4.5 (23)
The Blue Serene Getaway.	$35,415	$140	64%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (75)
Bayberry Breeze - 3B/2B Pet Friendly Private Pool	$40,981	$124	79%	3	2	2	$295	✅	❌	✅	Y / Y	⭐️ 5 (39)
Beautiful 3/2 Home Heated Pool, Wifi, Golf Cart.	$56,039	$173	87%	3	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (124)
Village Outskirts Getaway	$25,559	$82	78%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.5 (551)
Saltwater Pool & Hottub Hideaway	$74,123	$223	88%	3	2	3	$190	✅	✅	❌	Y / Y	⭐️ 5 (52)
Little Blue Cottage-Quaint-Cozy-Near Cocoa Village	$46,523	$147	84%	3	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (256)
2Palms Heated Pool near USSSA Space Coast Complex	$65,832	$236	74%	3	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (14)
Cozy Guest House Near USSSA Complex~3 bdrms 2bas	$42,676	$154	71%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (55)
Temple of Relaxation~Cruise Ports/Beach/Launches	$29,608	$133	55%	3	2	2	$135	❌	❌	✅	Y / Y	⭐️ 4.5 (114)
Charming Indian River Getaway	$34,729	$174	51%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (294)
PURA VIDA! Pool with outdoor kitchen & Bath	$47,784	$200	62%	3	3	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (107)
Modern Waterfront Pool Home w/ Dock	$58,835	$229	69%	3	2	2	$250	✅	❌	❌	Y / Y	⭐️ 4.8 (98)
Casa Cozy: Relaxing Pool, Arcade, Near Cocoa Beach	$49,387	$184	67%	3	2	2	$185	✅	❌	❌	Y / Y	⭐️ 5 (61)
Waterfront Home w/ Pool and Dock	$100,887	$278	98%	3	2	2	$90	✅	❌	✅	Y / Y	⭐️ 5 (168)
Tropical Retreat Near Beaches, Cruise Terminals	$44,424	$200	57%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (60)
Rogue Bungalow	$58,471	$167	91%	3	2	1	$150	✅	❌	✅	Y / Y	⭐️ 5 (115)
Coconut Cottage-Cruise Ports, Beaches, & Launches!	$47,880	$196	63%	3	2	1	$158	❌	❌	❌	Y / Y	⭐️ 5 (173)
Casita Cocoa* w/pool, fire pit, children play room	$54,364	$208	71%	3	2	3	$155	✅	❌	✅	Y / Y	⭐️ 4.5 (36)
Private Boat Dock & Waterfront Views-mins to beach	$105,549	$364	76%	3	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (34)
Island Breeze Retreat	$47,882	$205	61%	3	2	1	$155	❌	❌	✅	Y / Y	⭐️ 5 (19)
Merritt Island Oasis w/ Pool ~ 7 Mi to Beach!	$72,267	$184	94%	3	2	2	$232	✅	❌	❌	Y / Y	⭐️ 5 (63)
River Rest Away	$32,562	$155	47%	3	2	4	$175	❌	❌	❌	Y / Y	⭐️ 5 (14)
Spacious Family Retreat in Rockledge	$48,871	$154	80%	3	2	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (28)
5 Minutes Walk to Indian River with Dolphin	$41,583	$133	82%	3	2	2	$60	✅	❌	✅	Y / Y	⭐️ 5 (108)
Florida Beach & Theme Parks, Cozy Spa & Lake Views	$32,433	$133	61%	3	2	1	$175	✅	✅	❌	Y / Y	⭐️ 5 (36)
Coastal 3 Bedroom Island Bungalow Minutes to Beach	$29,126	$138	54%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (68)
Island House w/ Fire Pit, Beach, Village, Kennedy	$30,751	$97	76%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (150)
Island House	$47,799	$206	63%	3	2	2	$55	❌	❌	❌	Y / Y	⭐️ 4.8 (136)
The Cocoa Cabana! Resort Style Heated Pool!	$58,208	$178	87%	3	2	3	$175	✅	❌	❌	Y / Y	⭐️ 5 (69)
Summer Special Going on Now!	$84,536	$301	75%	3	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (93)
Gorgeous Oasis W/ Hot Tub, Pool & Private Theater	$105,369	$392	72%	3	1.5	1	$211	✅	✅	❌	Y / Y	⭐️ 0 (1)
Cocoa Villa Family Home	$34,257	$144	65%	3	1.5	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (108)
Private Pool Home \| Fishin’ & Sunshine!	$43,176	$172	66%	3	2	2	$165	✅	❌	✅	Y / Y	⭐️ 5 (29)
Kitty's Cocoa Bungalow	$53,647	$212	66%	3	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4.8 (14)
3/2 vacation home 9 minutes from Port Canaveral	$43,964	$185	62%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (69)
The Rockledge Billiard House	$47,263	$152	80%	3	2	3	$200	✅	❌	✅	Y / Y	⭐️ 5 (15)
Hot tub and pool 3 bedroom home	$64,431	$184	94%	3	1	2	$85	✅	✅	✅	Y / Y	⭐️ 5 (49)
Centrally Located Merritt Island Home: Pool, Porch	$123,181	$472	69%	3	2	2	$171	✅	❌	❌	Y / Y	⭐️ 4.5 (18)
Hidden Gem Near Beach and Village	$44,211	$139	81%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (107)

Return Metrics

95.51% 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)	$8,333	$16,667	$25,001	$33,335	$41,669	$83,338	$250,015
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	$8,333	$16,667	$25,001	$33,335	$41,669	$83,338	$250,015

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

95.51%

Payback Period Days

382

Return on Investment

95.51%

1095 Woodsmere Pkwy Rockledge, Florida, 32955

3 bed • 2.5 bath • 9 guests

Monthly Rent

Inquire about this property

Contact Agent

$61,069

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $245/night at 68% occupancy.Projected nightly rate is $194/night at 72% occupancy.

Occupancy Rate

Top 28% 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.

$54,137

Avg annual revenue

72%

Avg occupancy rate

$194

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

$25k

$55k

$90k

$125k

$8,334

Profit

Revenue

$61,069

Operating Expenses

$19,939

Operating Income

$41,130

Net Effective Rent

$32,796

Profit (Cash Flow)

$8,334

$8,725

Cash Investment

Renos & Furnishing

$8,625

Setup Costs

$100

Total

$8,725

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

95.51%

Payback Period Days

382