BNBCalc Short Term Rental Investment Analysis 2601 S Roosevelt Blvd APT 305B, Key West, FL, 33040

2 bed • 2 bath • 6 guests • $688,581

BNB

Calc

Annual Revenue

$115,600

Profit (Cash Flow)

$40,442

Cap Rate

12.6%

Annual Revenue

$115,600

AirDNA projects $422/night at 75% occupancy ($115,599). Airbtics projects $409/night at 81% occupancy ($121,001). Airbtics predicts this property will perform in the 41% revenue percentile

BNB Calc projects a 75% occupancy rate, $422 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$102,560	$131,442	$156,101	$181,161
Occupancy	75%	83%	89%	95%
Nightly Rate	$369	$426	$471	$510

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Beach Club Ocean Front 2BR Condo	$170,017	$557	83%	2	3	6	$200	✅	✅	❌	Y / Y	⭐️ 5 (143)
Key West Beachside 1400sf, 2 Bedroom Condo	$115,629	$345	89%	2	2	3	$270	✅	✅	❌	Y / Y	⭐️ 4.9 (142)
Moonlight Paradise Upgraded Family oasis Tropical	$128,287	$482	72%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (115)
Casa Papa Del Mar Atlantic Ocean views near downto	$176,108	$562	85%	2	2	1	$254	❌	✅	❌	Y / Y	⭐️ 4.8 (63)
Hemingways Atlantic Retreat overlooks Smathers Bea	$127,784	$453	76%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.7 (73)
Affordable Beachfront Luxury Condo Sleeps 6	$111,788	$543	56%	2	2	2	$165	✅	✅	❌	Y / Y	⭐️ 4.8 (276)
Magical Ocean Penthouse on the Atlantic in Key We	$153,241	$454	91%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Tranquility by Smathers and 10 minute bike downtow	$114,685	$415	74%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.7 (138)
Beautifully Renovated Summer of 2020 Come and enjo	$131,696	$426	83%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.6 (80)
KW Luxury 2/2 Beachfront resort Tropical Oasis	$133,467	$388	93%	2	2	5	$200	✅	✅	❌	Y / Y	⭐️ 4.9 (178)
Our Nautical Home in Key West is available for ama	$101,957	$393	70%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (49)
Tropical Paradise Key West - Upgraded Master Bath	$130,420	$404	87%	2	2	1	$254	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Book today and enjoy our amazing discounts	$123,157	$406	81%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.7 (77)
Key West Condo with Balcony Ocean View	$127,792	$447	78%	2	2	7	$180	✅	✅	❌	Y / Y	⭐️ 5 (23)
Brisa Del Mar by AvantStay \| Ocean Front Community	$88,456	$269	89%	2	2	5	$165	✅	❌	❌	Y / Y	⭐️ 4.5 (50)
Blue Moonshine upgrades throughout modern finishes	$115,750	$378	82%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (59)
Caribbean Conch 5 Minutes to Smathers Beach & 10 m	$122,504	$433	76%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.7 (54)
Atlantic Oasis on the Ocean	$48,467	$151	84%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.3 (70)
Atlantic Paradise by AvantStay \| Shared Pool & Spa	$87,291	$262	89%	2	2	3	$242	✅	✅	❌	Y / Y	⭐️ 4.6 (24)
Amazingly Transformed in 2022 Luxurious renovation	$128,855	$488	71%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.6 (56)
Key Wes't Best- Upgraded condo 5 mins to Smathers	$109,626	$374	78%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (93)
Atlantic Reflections at The Beach	$171,837	$465	97%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 5 (14)
Walking on Sunshine at The Beach	$119,215	$331	95%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 4.8 (25)
Neptune's Penthouse at The Beach	$180,541	$499	97%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 5 (26)
Smooth Sailing at The Beach	$93,851	$249	98%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 5 (46)
Shang-Ri-La at The Beach	$130,986	$352	97%	2	2	1	$369	✅	✅	❌	Y / Y	⭐️ 4.7 (42)
Poolside Breeze Retreat	$118,214	$423	75%	2	2	1	$254	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Frost Free in Cayo Hueso	$123,699	$426	79%	2	2	1	$254	❌	❌	❌	Y / Y	⭐️ 4.8 (59)
Atlantic Paradise Found modern luxury Best pool in	$131,255	$442	80%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.9 (64)
Island Time \| Gorgeous Condo, Steps To The Beach!	$130,615	$471	75%	2	2	7	$250	✅	✅	✅	Y / Y	⭐️ 4.7 (27)
Leaward Isle close to the Ocean' & a short bike do	$129,296	$412	83%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (19)
Key West On My Mind, Ocean Views, Renovated Kitche	$110,295	$327	91%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (63)
Magical Sunrises on the Atlantic, Upgraded Condo &	$124,933	$472	72%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.3 (7)
Vista Fresco at Oceanside Condo Community	$99,814	$357	74%	2	2	1	$220	✅	✅	❌	Y / Y	⭐️ 4.8 (6)
Papaya Place by AvantStay \| Shared Pool & Hot Tub	$160,140	$514	84%	2	2	3	$242	✅	✅	❌	Y / Y	⭐️ 4.7 (33)
Top floor Ocean Views, Spacious 2 Bedroom Condo, V	$159,292	$476	90%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.7 (88)
Anchor Drop modern elegance upgrades throughout vi	$136,927	$433	85%	2	2	1	$254	✅	✅	❌	Y / Y	⭐️ 4.8 (153)
Key West's Crown Jewel	$138,572	$431	86%	2	2	1	$220	✅	✅	❌	Y / Y	⭐️ 4.9 (14)
Spectacular Ocean Front Condo on the Atlantic in K	$61,748	$178	92%	2	2	1	$274	✅	✅	❌	Y / Y	⭐️ 4.8 (50)

Return Metrics

24.52% 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)	$40,442	$80,884	$121,326	$161,769	$202,211	$404,422	$1,213,267
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$550,864	$550,864	$550,864	$550,864	$550,864	$550,864	$550,864
Down Payment	$137,716	$137,716	$137,716	$137,716	$137,716	$137,716	$137,716
Property Appreciation	$20,657	$41,934	$63,850	$86,422	$109,673	$236,814	$982,785
Total Return	$749,680	$811,400	$873,757	$936,773	$1,000,465	$1,329,817	$2,884,634

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

24.52%

Cap Rate

12.61%

Return on Investment

41.16%

2601 S Roosevelt Blvd Key West, Florida, 33040

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,303/mo

Inquire about this property

Contact Agent

$1,996,500

Zestimate

137

Airbnb Investor Score

$40,442

Annual Profit

12.6%

Cap Rate

24.5%

Cash on Cash

$115,600

Annual Revenue

This property is projected to be in the top 41% revenue percentile compared to similar properties nearby.
Projected nightly rate is $422/night at 75% occupancy.Projected nightly rate is $409/night at 81% occupancy.

Occupancy Rate

Top 78% 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.

$122,889

Avg annual revenue

81%

Avg occupancy rate

$409

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

$45k

$90k

$135k

$180k

$40,442

Profit

Revenue

$115,600

Operating Expenses

$28,708

Operating Income

$86,892

Mortgage & Taxes

$46,450

Profit (Cash Flow)

$40,442

$164,874

Cash Investment

Down Payment

$137,716

Renos & Furnishing

$6,500

Closing Costs

$20,657

Total

$164,874

DSCR Ratio

Strong

1.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

24.52%

Cap Rate

12.61%

Return on Investment

41.16%

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

$32,681

Deductible property tax

$6,817

Your total deduction

$28,671

Your adjusted annual income

$150,000 - $28,671 = $121,329

Taxes on $121,329 (30%)

$36,399

Your old tax bill

$45,000

Your new tax bill

$36,399

Estimated tax savings

$8,601

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:

980 sqft

Type:

CONDO

Parking:

Heating:

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Year Built	Last Sale	Days on Market
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	-
2601 S Roosevelt Blvd	1	1	754	-	1967	$675,000	-
1500 Atlantic Blvd	2	2	1,401	-	1984	$0	-
1500 Atlantic Blvd	2	2	1,401	-	1984	$2,140,000	-
1901 S Roosevelt Blvd	3	2	1,385	-	1984	$0	-
2601 S Roosevelt Blvd	2	2	980	-	1967	$400,000	-
2601 S Roosevelt Blvd	2	2	980	-	1967	$0	-

Property Details

MLS Status: N/A

Property Use: Condominium Unit (Residential)

Stories: -

Lot size: -

Building area: 980 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: 00065142-002600

Flood Zone: Yes, Zone

Tax Info

Year Assessed: 2024

Assessed Value: $688,581

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $688,581

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
03/28/18	$525,000	100%	Daniel Mercuri, Kimberly A Mercuri

Ownership

Name: Daniel Mercuri

Owner Occupied: Yes

Owner Mailing Address: 2601 S Roosevelt Blvd Apt 501B, Key West, FL 33040

Years Owned: 80

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: 100%

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No