$560,000
↓ $14K (1.5%)
●
House -
Off Market
1034 Bali Road
Cocoa Beach, FL 32931
4 Beds
2 Baths,
1
Half Bath
1,944 Ft²
$670,229
RealtyHop Estimate
15.58%
Since Aug 1, 2021
National-US
Primary Model
About This Property
Come Live the Life you desire. Have all you have always dreamed of.
This four bedroom house has loads of upgrades and space to
grow in, Sunny room divided in to office space false wall can be
removed, a must see. Relax in your very own private pool with not
one but two outdoor shower with hot and cold running water. Highly
desired neighborhood with great schools. Close to downtown with
restaurants and shopping close at hand. New Roof in 2020,
newer AC's, Update Master Bath and Kitchen. New Floors in
Master Bedroom and Living room. 2 Car garage and 1 Yummy mango tree
out front.
Unit Size
1,944 Ft²
Days on Market
16 days
Land Size
0.20 acres
Price per sqft
$298
Property Type
House
Property Taxes
$311
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: 5 months ago (Space Coast MLS #909016)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 21, 2025 | Price Decreased |
$945,000
↓ $14K
(1.5%) | |
| Price Decreased | |||
| Jul 20, 2025 | Price Decreased |
$959,000
↓ $16K
(1.6%) | |
| Price Decreased | |||
| Jun 12, 2025 | Price Decreased |
$975,000
↓ $25K
(2.5%) | |
| Price Decreased | |||
| May 26, 2025 | Price Decreased |
$1,000,000
↓ $50K
(4.8%) | |
| Price Decreased | |||
| Mar 12, 2025 | Listed | $1,050,000 | |
| Listed | |||
| | |||
|
Outstanding turnkey vacation home operating as a high-performing Airbnb, generating $136,868 annually with $99,105 net profit. This spacious, fully furnished 5-bedroom home features a renovated master bath, updated kitchen, new floors in the master and living room, newer AC units, and a 2020 roof. Enjoy a resort-style backyard with a large heated pool, relaxing hot tub, tiki bar, propane grill, two outdoor showers (hot & cold water), ample seating, and lush landscaping including a mango tree. TVs in every bedroom, high-speed WiFi, a bright flex space for office or play, and parking for four vehicles plus a 2-car garage. Ideally located minutes from pristine beaches, downtown shopping, top-rated dining, Cocoa Beach Pier, cruise terminals, and Kennedy Space Center. Existing bookings transfer to the new owner for instant income, and the current property manager will stay on at $500 a month, ensuring a smooth transition.
| |||
Show More
Property Highlights
Garage
Air Conditioning
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 Isles
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Sandra S Rodriguez, Edwards Realty Inc.
Last Updated: 5 months ago
Data Source: Space Coast MLS, MLS# 909016
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: 5 months ago
Data Source: Space Coast MLS, MLS# 909016
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017