1
Map
$2,395,000
●
House -
Off Market
103 Sunset Drive
Cocoa Beach, FL 32931
5 Beds
3 Baths,
2
Half Baths
2,610 Ft²
$12,494
Est. Monthly
About This Property
Brand NEW energy efficient home on Sunset Island offers it all!
This showcase home is appointed with both a main house and a
separate guest cabana house presenting a golden opportunity to the
most sophisticated buyer. The main house flaunts an open floor plan
boasting coffered ceilings,a stone fireplace,fully retractable
pocket slider doors optimizing indoor-outdoor living and a chef's
kitchen with Bosch appliance package including a gas range. This is
the ultimate entertainer's dream comprising it all with a fully
equipped outdoor kitchen, a salt water pool, gas fire pit, a new
state of the art 235 foot seawall and boat dock with a 12,000 pound
boat lift. Take advantage of new home insurance discounts with all
impact windows and galv aluminum hip roofs along with a full home
Generac generator. Bask in the evening sunsets, watch the dolphins
and manatees swim by, relax around your fire pit, splash your boat
or dip into your pool, all within steps to downtown Cocoa Beach!
Unit Size
2,610 Ft²
Days on Market
132 days
Land Size
0.26 acres
Price per sqft
$958
Property Type
House
Property Taxes
$218
HOA Dues
-
Year Built
1962
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 4 months ago (Space Coast MLS #1069622)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jun 30, 2026 | Sold | ||
| Sold | |||
| Feb 17, 2026 | Listed by Banana River Realty | $2,500,000 | |
| Listed by Banana River Realty | |||
| Jul 21, 2025 | Sold | ||
| Sold | |||
| Jul 3, 2025 | In contract | - | |
| In contract | |||
| Jul 2, 2025 | Listed by Real Broker LLC | $775,000 | |
| Listed by Real Broker LLC | |||
| | |||
|
Location, Location, Location! This solidly built Cocoa Beach home boasts 95 feet of canal frontage—a dream for boaters and water lovers alike. Just blocks from the beach, this 5-bedroom, 2-bathroom home offers an incredible opportunity to create your personal paradise in one of Florida's most sought-after coastal communities. The roof is only 3 years old, offering peace of mind on a major expense. While the HVAC system is currently non-functional, this home is brimming with potential for the right buyer with vision and skill. Whether you're looking to renovate and make it your own or invest in a high-demand area, this property is your canvas. Don't miss your chance to own waterfront living in Cocoa Beach!
| |||
Property Highlights
Garage
Air Conditioning
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Cocoa Beach
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Kristen Krusell, Banana River Realty
Last Updated: 4 months ago
Data Source: Space Coast MLS, MLS# 1069622
IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing. Information is deemed reliable but not guaranteed.
Last Updated: 4 months ago
Data Source: Space Coast MLS, MLS# 1069622
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017