2601 S Roosevelt Blvd Key West, Florida, 33040-5117
5 bed • 2 bath • 10 guests
Est. $8,154/mo
Inquire about this property
Contact Agent
$83,203
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $335/night at 68% occupancy.Projected nightly rate is $1,177/night at 48% occupancy.
Top 31% of comparables
Top 96% of comparables
Seasonality
Sign up to view the full seasonality chart
20
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$187,726
Avg annual revenue
48%
Avg occupancy rate
$1,177
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$145k
$260k
$380k
Sign up to see the data on 20 all comparables
-$55,970
Profit
Revenue
$83,203
Operating Expenses
$24,496
Operating Income
$58,706
Mortgage & Taxes
$114,677
Profit (Cash Flow)
-$55,970
$403,500
Cash Investment
Down Payment
$340,000
Renos & Furnishing
$12,500
Closing Costs
$51,000
Total
$403,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.87%
Cap Rate
3.45%
STR Tax Calculator (USA)
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
$80,684
Deductible property tax
$16,830
Your total deduction
$226,111
Your adjusted annual income
$150,000 - $226,111 = -$76,111
Taxes on -$76,111 (30%)
-$22,833
Your old tax bill
$45,000
Your new tax bill
-$22,833
Estimated tax savings
$67,833
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com