BNBCalc Short Term Rental Investment Analysis 278 Scorpio Ln, Key West, FL 33040, USA

3 bed • 2 bath • 10 guests • $600,000

BNB

Calc

Annual Revenue

$69,323

Profit (Cash Flow)

$6,757

Cap Rate

7.9%

Annual Revenue

$69,323

AirDNA projects $292/night at 65% occupancy ($69,323).

BNB Calc projects a 65% occupancy rate, $292 rate per night.

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

Return Metrics

4.61% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,757	$13,514	$20,271	$27,028	$33,785	$67,571	$202,715
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$624,757	$650,054	$675,907	$702,333	$729,350	$873,921	$1,659,072

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.61%

Cap Rate

7.87%

Return on Investment

20.92%

278 Scorpio Ln Key West, Florida, 33040-6319

3 bed • 2 bath • 10 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$69,323

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,757

Profit

Revenue

$69,323

Operating Expenses

$22,092

Operating Income

$47,231

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$6,757

$146,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$8,500

Closing Costs

$18,000

Total

$146,500

DSCR Ratio

Acceptable

1.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.61%

Cap Rate

7.87%

Return on Investment

20.92%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$53,857

Your adjusted annual income

$150,000 - $53,857 = $96,143

Taxes on $96,143 (30%)

$28,843

Your old tax bill

$45,000

Your new tax bill

$28,843

Estimated tax savings

$16,157

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