BNBCalc Short Term Rental Investment Analysis 1501 White St Key West FL 33040

4 bed • 3 bath • 12 guests • $2,116,900

BNB

Calc

Report by:

Trevor Thornton

trevoraverythornton@gmail.com

Annual Revenue

$274,875

Profit (Cash Flow)

$69,193

Cap Rate

10.0%

Annual Revenue

$274,875

AirDNA projects $1,017/night at 74% occupancy ($274,875).

BNB Calc projects a 74% occupancy rate, $1,017 rate per night.

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

Return Metrics

13.9% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$69,193	$138,386	$207,579	$276,772	$345,966	$691,932	$2,075,797
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$20,796	$42,875	$66,317	$91,203	$117,625	$276,285	$1,693,520
Down Payment	$423,380	$423,380	$423,380	$423,380	$423,380	$423,380	$423,380
Property Appreciation	$63,507	$128,919	$196,293	$265,689	$337,167	$728,036	$3,021,371
Total Return	$576,876	$733,561	$893,570	$1,057,046	$1,224,139	$2,119,634	$7,214,069

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.9%

Cap Rate

10.01%

Return on Investment

30.84%

1501 White St Key West, FL, 33040

4 bed • 3 bath • 12 guests

Purchase Price

Est. $10,154/mo

This property is for sale!

Contact Agent

$274,875

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$69,193

Profit

Revenue

$274,875

Operating Expenses

$62,883

Operating Income

$211,993

Mortgage & Taxes

$142,799

Profit (Cash Flow)

$69,193

$497,637

Cash Investment

Down Payment

$423,380

Renos & Furnishing

$10,750

Closing Costs

$63,507

Total

$497,637

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.9%

Cap Rate

10.01%

Return on Investment

30.84%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual income

Your income tax rate

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$100,470

Deductible property tax

$20,957

Your total deduction

$142,008

Your adjusted annual income

$150,000 - $142,008 = $7,992

Taxes on $7,992 (30%)

$2,398

Your old tax bill

$45,000

Your new tax bill

$2,398

Estimated tax savings

$42,602

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: Yes, Zone

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -