BNBCalc Short Term Rental Investment Analysis 317 25th St, Marathon, FL 33050, USA

3 bed • 3 bath • 10 guests • $595,000

BNB

Calc

Annual Revenue

$150,663

Profit (Cash Flow)

$70,832

Cap Rate

19.0%

Annual Revenue

$150,663

AirDNA projects $600/night at 75% occupancy ($164,359).

BNB Calc projects a 75% occupancy rate, $550 rate per night.

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

Return Metrics

48.64% 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)	$70,831	$141,663	$212,495	$283,326	$354,158	$708,317	$2,124,951
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000	$476,000
Down Payment	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000	$119,000
Property Appreciation	$17,850	$36,235	$55,172	$74,677	$94,768	$204,630	$849,221
Total Return	$683,681	$772,898	$862,667	$953,004	$1,043,926	$1,507,947	$3,569,172

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

48.64%

Cap Rate

19.01%

Return on Investment

62.19%

317 25th St Marathon, Florida, 33050

3 bed • 3 bath • 10 guests

Purchase Price

Est. $2,854/mo

Inquire about this property

Contact Agent

$150,663

Annual Revenue

Projected nightly rate is $600/night at 75% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$70,832

Profit

Revenue

$150,663

Operating Expenses

$37,502

Operating Income

$113,161

Mortgage & Taxes

$42,329

Profit (Cash Flow)

$70,832

$145,600

Cash Investment

Down Payment

$119,000

Renos & Furnishing

$8,750

Closing Costs

$17,850

Total

$145,600

DSCR Ratio

Strong

2.67

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

48.64%

Cap Rate

19.01%

Return on Investment

62.19%

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

$36,283

Deductible property tax

$4,106

Your total deduction

-$6,612

Your adjusted annual income

$150,000 - -$6,612 = $156,612

Taxes on $156,612 (30%)

$46,984

Your old tax bill

$45,000

Your new tax bill

$46,984

Estimated tax savings

-$1,984

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