BNBCalc Short Term Rental Investment Analysis 2nd St, Marathon, FL 33050, USA

2 bed • 2 bath • 6 guests • $600,000

BNB

Calc

Report by:

scottequity@outlook.com

Annual Revenue

$113,660

Profit (Cash Flow)

$44,397

Cap Rate

14.3%

Annual Revenue

$113,660

AirDNA projects $451/night at 69% occupancy ($113,660).

BNB Calc projects a 69% occupancy rate, $451 rate per night.

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

Return Metrics

30.72% 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)	$44,396	$88,793	$133,189	$177,586	$221,982	$443,965	$1,331,895
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,056	$4,268	$6,649	$9,211	$11,968	$29,232	$216,630
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	$184,452	$249,601	$315,475	$382,102	$449,515	$799,547	$2,524,883

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.72%

Cap Rate

14.3%

Return on Investment

44.6%

1223 2nd St Marathon, Florida, 33050

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$113,660

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$44,397

Profit

Revenue

$113,660

Operating Expenses

$27,856

Operating Income

$85,804

Mortgage & Taxes

$41,408

Profit (Cash Flow)

$44,397

$144,500

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$6,500

Closing Costs

$18,000

Total

$144,500

DSCR Ratio

Strong

2.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.72%

Cap Rate

14.3%

Return on Investment

44.6%

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

$35,142

Deductible property tax

$4,140

Your total deduction

$19,873

Your adjusted annual income

$150,000 - $19,873 = $130,127

Taxes on $130,127 (30%)

$39,038

Your old tax bill

$45,000

Your new tax bill

$39,038

Estimated tax savings

$5,962

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