BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Rental Arbitrage Analysis 4416 Vermillion Dunes Ln, Melbourne, FL, 32904

3 bed β€’ 2 bath β€’ 2 guests β€’ $0

BNB

Calc

Annual Revenue

$58,403

Profit (Cash Flow)

$8,450

Cash on Cash Return

98.3%

Annual Revenue

$58,403

AirDNA projects $202/night at 61% occupancy ($45,005). Airbtics projects $178/night at 70% occupancy ($45,509). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 82% occupancy rate, $195 rate per night.

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

Percentiles25%50%75%90%
Revenue$31,650$47,664$61,110$79,342
Occupancy61%73%82%87%
Nightly Rate$136$172$195$239

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Your SPACE COAST Home Away From Home

No image available

$33,506
$105
84%
323$175❌❌❌Y / Y⭐️ 5 (141)
Vacation Home, Heated Pool, 10min to Beach.

No image available

$39,545
$193
54%
323$200βœ…βŒβŒY / Y⭐️ 5 (19)
Sophisticated 3BD/2BA Retreat: Pool, Gym, Laundry

No image available

$38,378
$156
62%
321$99βœ…βŒβœ…Y / Y⭐️ 5 (72)
Luxury Lake Home-Fast Wifi-Upscale-near Beach

No image available

$52,682
$165
85%
321$150βœ…βŒβœ…Y / Y⭐️ 4.9 (81)
Namaste Getaway ~ Heated Pool/Private Yard

No image available

$54,283
$178
79%
321$200βœ…βŒβœ…Y / Y⭐️ 5 (84)
Happy family home

No image available

$38,240
$113
91%
323$150❌❌❌Y / Y⭐️ 5 (60)
Upscale Home Centrally located in West Melboune

No image available

$35,409
$172
44%
327$250❌❌❌Y / Y⭐️ 5 (5)
Modern Oasis 15 min from ocean

No image available

$45,665
$135
89%
321$125❌❌❌Y / Y⭐️ 5 (38)
Luxury Ground Floor 3 Bed/2 Bath w/ Pool and Gym

No image available

$36,303
$153
60%
321$99βœ…βŒβœ…Y / Y⭐️ 5 (62)
Cozy King Bed, w/Garden, Free Park, Beach 11 mi

No image available

$34,849
$214
43%
322$97βŒβŒβœ…Y / Y⭐️ 5 (37)
Water view

No image available

$36,471
$134
71%
322$150❌❌❌Y / Y⭐️ 5 (76)
Cozy Tropical Oasis

No image available

$37,308
$132
73%
322$120βŒβŒβœ…Y / Y⭐️ 5 (133)
SKIPPERS QUIET HOUSE WITH BACKYARD FOR RELAXING

No image available

$45,499
$137
87%
321$125βŒβŒβœ…Y / Y⭐️ 5 (171)
Tropical Vibes

No image available

$34,087
$105
82%
321$99βŒβŒβœ…Y / Y⭐️ 5 (95)
Charming Palm Bay Home. The Space Coast awaits!

No image available

$23,649
$134
45%
322$75βŒβŒβœ…Y / Y⭐️ 5 (39)
The Oasis & Bobby's Place

No image available

$86,230
$310
76%
321$0❌❌❌Y / N⭐️ 0 (2)
The Sunset Casa

No image available

$40,458
$135
75%
321$100βŒβŒβœ…Y / Y⭐️ 5 (107)
4 Miles to Beach! POOL! GameRoom! Fire Pit!

No image available

$52,875
$148
91%
312$199βœ…βŒβœ…Y / Y⭐️ 5 (115)
NEW LISTING! HEATED PRIVATE POOL - Mint Flamingo

No image available

$56,509
$172
85%
322$120βœ…βŒβŒY / Y⭐️ 4.5 (43)
Palm Paradise: Lush Pool, Walk DNTN 3br

No image available

$59,699
$212
74%
323$175βœ…βŒβœ…Y / Y⭐️ 5 (51)
Melbourne Florida Beach House

No image available

$66,540
$266
68%
327$150βœ…βŒβœ…Y / Y⭐️ 5 (48)
Tropical Oasis Pool Home, close to Beach&Downtown

No image available

$54,599
$172
84%
321$190βœ…βŒβŒY / Y⭐️ 5 (80)
Bright & Airy Home with Pool & Hot Tub

No image available

$54,526
$164
87%
323$190βœ…βœ…βŒY / Y⭐️ 5 (113)
The TiKi house with POOL

No image available

$42,127
$157
72%
322$150βœ…βŒβŒY / Y⭐️ 5 (52)
NEW -Peaceful Palm Bay Getaway hot tub, pool table

No image available

$44,140
$186
61%
322$200βœ…βœ…βŒY / Y⭐️ 5 (61)
Live Oak Cottage walking to downtown Melbourne

No image available

$30,422
$119
67%
313$110❌❌❌Y / Y⭐️ 5 (123)
Sunset Lakefront Solar HeatedPool Close To Beaches

No image available

$48,040
$186
68%
323$200βœ…βŒβŒY / Y⭐️ 5 (69)
Bright Sunshiney Stay - Private Pool Paradise

No image available

$47,533
$212
61%
322$185βœ…βŒβœ…Y / Y⭐️ 4.5 (105)
Pineapple Cottage -

No image available

$55,865
$191
78%
324$175βœ…βŒβœ…Y / Y⭐️ 5 (18)
TheClubhouse: Golf Course 3B/2BA by Downtown Melbs

No image available

$42,767
$183
59%
322$175βŒβŒβœ…Y / Y⭐️ 5 (10)
Country meets the Beach

No image available

$49,630
$149
87%
322$200βœ…βœ…βŒY / Y⭐️ 5 (70)
Captain’s Quarters~Airport/Beach/UsssaSportComplex

No image available

$34,836
$177
51%
322$150βœ…βŒβœ…Y / Y⭐️ 5 (27)
Pineapple Bluff...your riverside retreat

No image available

$70,307
$250
75%
321$110❌❌❌Y / Y⭐️ 5 (216)
3/2 Huge House: 15 min beach, 50 min Space Center

No image available

$36,528
$122
74%
321$100βŒβŒβœ…Y / Y⭐️ 5 (232)
Downtown home near Ocean in heart of rest and bars

No image available

$32,693
$143
61%
322$100❌❌❌Y / Y⭐️ 5 (162)
Pool Home 10 Minutes From Beach!

No image available

$65,343
$226
78%
323$125βœ…βŒβœ…Y / Y⭐️ 5 (44)
Tropical Getaway: Pool, Hot Tub & Pickleball!

No image available

$110,653
$396
74%
322$200βœ…βœ…βœ…Y / Y⭐️ 5 (117)
The Rustic Retreat

No image available

$53,618
$204
69%
321$175βœ…βŒβŒY / Y⭐️ 5 (98)
Stunning River Views - Historic 3br Walk Dntn

No image available

$65,339
$238
73%
32.54$175βŒβŒβœ…Y / Y⭐️ 5 (58)
Spacious Luxury Pool Home Oasis Β· 8mi to Airport

No image available

$27,494
$182
39%
321$150βœ…βŒβŒY / Y⭐️ 5 (57)

Return Metrics

98.25% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$8,450$16,900$25,350$33,800$42,250$84,501$253,505
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$8,450$16,900$25,350$33,800$42,250$84,501$253,505

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

98.25%

Payback Period Days

371

Return on Investment

98.25%

property-location

4416 Vermillion Dunes Ln Melbourne, Florida, 32904

3 bed β€’ 2 bath β€’ 2 guests

Agent

Inquire about this property

Contact Agent

Melbourne

Zoning


Laws

$58,403

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $202/night at 61% occupancy.Projected nightly rate is $178/night at 70% occupancy.

Top 26% of comparables

Top 26% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$47,866

Avg annual revenue

70%

Avg occupancy rate

$178

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

$8,450

Profit

Revenue

$58,403

Operating Expenses

$19,592

Operating Income

$38,810

Net Effective Rent

$30,360

Profit (Cash Flow)

$8,450

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

98.25%

Payback Period Days

371

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service