BNBCalc.com Investment Analysis Report of 7004 Harbor Village Dr, Marathon, FL 33050, USA

2 bed • 2 bath • 6 guests • $715,000

BNB

Calc

Return Metrics

18.49% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.49%

Cap Rate

10.43%

Return on Investment

35.73%

Annual Revenue

$101,772

AirDNA projects $387/night at 72% occupancy ($101,771).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,263

Annual Expenses

$27,150

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,548

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$848

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$29,871

Deductible property tax

$4,934

Est. Depreciation Value

$333,463

Profit on this property

$74,621

Your total deduction

$293,647

So, your new taxable income is your previous income minus your total deduction ($150,000 - $293,647)

-$143,647

Your old tax bill

$45,000

Your new tax bill

-$43,094

Estimated tax savings

$88,094

7004 Harbor Village Dr Marathon, Florida, 33050

2 bed • 2 bath • 6 guests • $715,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$101,772

Profit (Cash Flow)

$31,625

Cap Rate

10.4%

Annual Revenue

$101,772

AirDNA projects $387/night at 72% occupancy ($101,771).

Occupancy Rate

Avg Daily Rate

Return Metrics

18.49% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.49%

Cap Rate

10.43%

Return on Investment

35.73%

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

$29,871

Deductible property tax

$4,934

Your total deduction

$66,511

Your adjusted annual income

$150,000 - $66,511 = $83,489

Taxes on $83,489 (30%)

$25,047

Your old tax bill

$45,000

Your new tax bill

$25,047

Estimated tax savings

$19,953

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com