BNBCalc Short Term Rental Investment Analysis 2601 S Roosevelt Blvd APT 221C, Key West, FL, 33040

3 bed • 2 bath • 9 guests • $750,000

BNB

Calc

Report by:

eduardo scortegagna

info@joydetravel.net

Annual Revenue

$132,153

Profit (Cash Flow)

$50,700

Cap Rate

13.5%

Annual Revenue

$132,153

AirDNA projects $458/night at 79% occupancy ($132,152). Airbtics projects $578/night at 67% occupancy ($141,444). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 79% occupancy rate, $458 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$78,260	$137,437	$216,016	$354,037
Occupancy	56%	70%	85%	94%
Nightly Rate	$379	$532	$687	$1,015

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Key West's Atlantic Sunrise Penthouse upgraded Con	$145,908	$542	73%	3	3	1	$274	✅	✅	❌	Y / Y	⭐️ 4.3 (21)
Mar Y Sol a spectacular Ocean Front Oasis 10 minut	$167,124	$530	85%	3	3	1	$274	✅	✅	❌	Y / Y	⭐️ 4.8 (66)
Middle Sunset: 3 Bedroom 3 Bath Luxury Condo at Ba	$235,318	$1,078	59%	3	3	1	$316	✅	❌	❌	Y / Y	⭐️ 4.5 (9)
Upper Sunset South: Luxury 3 Bedroom Condo at Bayf	$233,068	$1,072	59%	3	3	1	$316	✅	❌	❌	Y / Y	⭐️ 4.8 (9)
A Royal Escape in Key West	$190,001	$737	70%	3	3	1	$394	✅	❌	❌	Y / Y	⭐️ 4.9 (138)
The Contented Crane at Old Town	$222,115	$612	97%	3	4	1	$479	✅	❌	✅	Y / Y	⭐️ 5 (18)
Villa Paradiso: A unique mid-town paradise	$250,382	$890	76%	3	3	1	$250	✅	❌	✅	Y / Y	⭐️ 5 (19)
Windsor Townhomes #3	$222,028	$780	77%	3	4	1	$368	✅	❌	❌	Y / Y	⭐️ 5 (96)
Windsor Townhomes #6	$245,262	$786	85%	3	4	1	$368	✅	❌	❌	Y / Y	⭐️ 4.8 (52)
3BR Palm Gardens \| Balcony \| Pool \|	$88,631	$1,009	24%	3	3	2	$97	✅	✅	❌	Y / Y	⭐️ 4.4 (17)
Southard Comfort ~ Feel The Key West Vibe	$201,398	$646	85%	3	3	4	$392	✅	❌	❌	Y / Y	⭐️ 5 (49)
Riviera Americana at The Beach	$131,217	$366	94%	3	2	1	$479	✅	✅	❌	Y / Y	⭐️ 4.9 (30)
Windswept Palms at The Beach	$146,904	$403	95%	3	2	1	$479	✅	✅	❌	Y / Y	⭐️ 5 (35)
Key West House	$77,200	$237	89%	3	3	28	$50	✅	❌	✅	Y / Y	⭐️ 4.9 (9)
Tom's Spectacular OceanFront 3 Bdrm Endless Atlan	$190,613	$620	84%	3	2	1	$0	✅	✅	❌	Y / Y	⭐️ 4.6 (16)
Paradise - Beautifully Updated Conch Home, Pool!	$54,352	$270	55%	3	3	29	$485	✅	❌	❌	Y / Y	⭐️ 5 (3)
Bayview Middle: Waterfront 3 Bedroom Condo at Bayf	$287,092	$1,111	70%	3	2	1	$316	✅	❌	❌	Y / Y	⭐️ 4.3 (8)
Runaway Bills	$61,949	$273	62%	3	1	1	$468	✅	❌	✅	Y / Y	⭐️ 5 (1)
NEW! Atlantic Oasis \| Pool, Hot Tub & Near Beach!	$89,304	$400	61%	3	4	28	$235	✅	✅	✅	Y / Y	⭐️ 0 (0)
Marriot Beachside - Key West family Vacation	$197,476	$1,635	33%	3	3	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (1)
TROPICAL PROPERTIES VACATION RENTAL - KEY WEST	$98,557	$408	66%	3	4	28	$250	✅	❌	❌	Y / Y	⭐️ 5 (1)
Fabulous 3BR \| Pool \| Deck \| Tennis \| W/D	$46,361	$239	53%	3	3	28	$409	✅	❌	❌	Y / Y	⭐️ 5 (2)
Coco`s Hideaway	$185,072	$534	94%	3	3	3	$263	✅	❌	❌	Y / Y	⭐️ 4.3 (3)
Hidden Oasis \| Gorgeous Home, w/ Pvt Pool	$77,474	$392	54%	3	2	28	$210	✅	❌	✅	Y / Y	⭐️ 5 (1)
3BR Dog Friendly \| Pool \| Balcony \| W/D	$102,837	$380	73%	3	3	28	$436	✅	❌	✅	Y / Y	⭐️ 5 (1)
Walkable 3BR \| Patio \| Pool \| Dog Friendly	$73,988	$664	30%	3	2	1	$239	✅	❌	✅	Y / Y	⭐️ 4.5 (54)
Southermost Serenity an exclusive 3 Bedroom Ocean	$163,056	$550	81%	3	3	1	$0	✅	✅	❌	Y / Y	⭐️ 0 (1)
Margarita Villa-3 bed 3 bath home w/private pool	$87,827	$421	57%	3	3	30	$400	✅	❌	❌	Y / Y	⭐️ 0 (1)
Spacious 3 Bedroom, 3 Bathroom Home in Key West	$198,738	$543	100%	3	3	28	$0	❌	❌	✅	Y / Y	⭐️ 5 (4)
Our Piece of Paradise	$69,357	$379	50%	3	3	28	$350	✅	❌	✅	Y / Y	⭐️ 5 (1)
Lush 3BR \| Pool \| Balcony \| W/D	$85,407	$359	65%	3	3	28	$283	✅	❌	❌	Y / Y	⭐️ 5 (4)
Comfortable 3BR \| Private Pool \| Patio \| W/D	$89,147	$327	74%	3	2	28	$337	✅	❌	❌	Y / Y	⭐️ 4.7 (3)
Charming + Historic Eyebrow Home	$104,501	$344	83%	3	2	28	$250	✅	✅	❌	Y / Y	⭐️ 5 (6)
Ocean View 3BR Suite with Direct Beach Access	$47,972	$743	17%	3	3	1	$300	✅	✅	❌	Y / Y	⭐️ 5 (4)
Captain of the Keys	$128,017	$393	89%	3	3	27	$300	❌	❌	❌	Y / Y	⭐️ 5 (2)
~ Eagle's Landing ~	$48,151	$299	44%	3	2	28	$29	✅	❌	✅	Y / Y	⭐️ 5 (4)
Key West Paradise Returns	$167,299	$653	70%	3	4	28	$350	✅	✅	✅	Y / Y	⭐️ 5 (1)
Premium Pool View Residence with Private Entrance	$39,150	$671	15%	3	3	1	$300	✅	✅	❌	Y / Y	⭐️ 4.8 (6)
Cayo Calypso at Higgs Beach	$97,396	$396	65%	3	3	1	$479	✅	❌	✅	Y / Y	⭐️ 5 (1)
Sea Vista ~ A Waterfront Dream w/ Gorgeous Pool	$141,391	$439	88%	3	3	28	$872	✅	❌	✅	Y / Y	⭐️ 0 (0)

Return Metrics

28.01% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$50,700	$101,400	$152,100	$202,800	$253,500	$507,001	$1,521,003
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,368	$15,190	$23,495	$32,312	$41,673	$97,885	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$230,568	$312,265	$395,141	$479,244	$564,629	$1,012,824	$3,341,450

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.01%

Cap Rate

13.5%

Return on Investment

44.51%

2601 S Roosevelt Blvd Key West, Florida, 33040

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact eduardo

$1,996,500

Zestimate

154

Airbnb Investor Score

$50,700

Annual Profit

13.5%

Cap Rate

28.0%

Cash on Cash

$132,153

Annual Revenue

BNBCalc predicts this property will get $578 per night with 67% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 53% of comparables

Seasonality

40 Airbnb Comparables

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

$137,226

Avg annual revenue

67%

Avg occupancy rate

$578

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

$40k

$120k

$200k

$290k

$50,700

Profit

Revenue

$132,153

Operating Expenses

$30,860

Operating Income

$101,293

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$50,700

$181,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$8,500

Closing Costs

$22,500

Total

$181,000

DSCR Ratio

Strong

2.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.01%

Cap Rate

13.5%

Return on Investment

44.51%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$24,774

Your adjusted annual income

$150,000 - $24,774 = $125,226

Taxes on $125,226 (30%)

$37,568

Your old tax bill

$45,000

Your new tax bill

$37,568

Estimated tax savings

$7,432

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:

1967

Size:

1,221 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
1901 S Roosevelt Blvd	2	2	1,099	-	1995	$0	-
1901 S Roosevelt Blvd	2	2	1,099	-	1995	$826,000	-
2601 S Roosevelt Blvd	3	2	1,221	-	1967	$0	-
2601 S Roosevelt Blvd	3	2	1,221	-	1967	$0	112
2601 S Roosevelt Blvd	1	1	754	-	1967	$0	-
1901 S Roosevelt Blvd	2	2	1,186	-	1984	$1,400,000	-
1500 Atlantic Blvd	3	2	1,531	-	1986	$0	-
1500 Atlantic Blvd	3	2	2,038	-	1986	$2,900,000	-
1500 Atlantic Blvd	2	2	1,401	-	1984	$0	-
1500 Atlantic Blvd	2	2	1,401	-	1984	$2,140,000	-

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: -

Lot size: -

Building area: 1,221 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: 00065143-004700

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2024

Assessed Value: $631,359

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $631,359

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
05/17/18	$499,000	100%	Maary S Petersson
09/15/10	$325,000	100%	Udo Reif, Diana Reif

Ownership

Name: Maary S Petersson

Owner Occupied: No

Owner Mailing Address: 3920 Rust Hill Pl, Fairfax, VA 22030

Years Owned: 79

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No