Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 538 Sombrero Beach Rd, Marathon, FL 33050

2 bed • 3 bath • 6 guests • $1,699,000

BNB

Calc

Annual Revenue

$66,204

Profit (Cash Flow)

-$70,692

Cap Rate

2.6%

Annual Revenue

$66,204

Airbtics projects $318/night at 57% occupancy ($66,204). Airbtics predicts this property will perform in the 59% revenue percentile

BNB Calc projects a 57% occupancy rate, $318 rate per night.

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

Percentiles25%50%75%90%
Revenue$44,587$60,365$69,353$93,725
Occupancy40%54%74%83%
Nightly Rate$291$300$333$434

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$36,898
$306
32%
2214$160❌❌❌Y / Y⭐️ 4.5 (11)
$69,657
$312
61%
226$0❌❌❌Y / Y⭐️ 5 (3)
$68,442
$294
56%
227$250✅❌✅Y / Y⭐️ 4.7 (11)
$86,937
$538
43%
227$325✅❌❌Y / Y⭐️ 4.8 (23)
$55,384
$291
52%
227$0✅❌✅Y / Y⭐️ 4.8 (32)
$154,818
$423
100%
227$0❌✅❌Y / N⭐️ 5 (2)
$65,346
$226
79%
227$0✅❌✅Y / Y⭐️ 5 (11)
$49,518
$165
82%
2230$0✅❌❌Y / N⭐️ 0 (0)
$42,944
$293
40%
227$275✅❌❌Y / Y⭐️ 5 (1)

Return Metrics

-17.78% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$70,691-$141,383-$212,074-$282,766-$353,457-$706,915-$2,120,747
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,359,200$1,359,200$1,359,200$1,359,200$1,359,200$1,359,200$1,359,200
Down Payment$339,800$339,800$339,800$339,800$339,800$339,800$339,800
Property Appreciation$50,970$103,469$157,543$213,239$270,606$584,313$2,424,918
Total Return$1,679,278$1,661,085$1,644,468$1,629,473$1,616,148$1,576,397$2,003,170

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-17.78%

Cap Rate

2.58%

Return on Investment

-0.76%

property-location

538 Sombrero Beach Rd Marathon, FL, 33050

2 bed • 3 bath • 6 guests

Est. $8,149/mo

Agent

Inquire about this property

Contact Agent

$66,204

Annual Revenue

This property is projected to be in the top 59% revenue percentile compared to similar properties nearby.
Airbtics projects $318/night at 57% occupancy ($66,204).

Top 41% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$66,489

Avg annual revenue

57%

Avg occupancy rate

$318

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

$35k

$75k

$115k

$155k

Sign up to see the data on 10 all comparables

-$70,692

Profit

Revenue

$66,204

Operating Expenses

$22,287

Operating Income

$43,918

Mortgage & Taxes

$114,609

Profit (Cash Flow)

-$70,692

$397,520

Cash Investment

Down Payment

$339,800

Renos & Furnishing

$6,750

Closing Costs

$50,970

Total

$397,520

DSCR Ratio

Weak

0.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-17.78%

Cap Rate

2.58%

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

$80,636

Deductible property tax

$16,820

Your total deduction

$433,700

Your adjusted annual income

$150,000 - $433,700 = -$283,700

Taxes on -$283,700 (30%)

-$85,110

Your old tax bill

$45,000

Your new tax bill

-$85,110

Estimated tax savings

$130,110

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