BNBCalc Short Term Rental Investment Analysis 7004 Harbor Village Dr, Marathon, FL 33050, USA

2 bed • 2 bath • 6 guests • $715,000

BNB

Calc

Annual Revenue

$101,772

Profit (Cash Flow)

$31,614

Cap Rate

10.4%

Annual Revenue

$101,772

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

BNB Calc projects a 72% occupancy rate, $387 rate per night.

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

Return Metrics

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

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,614	$63,228	$94,842	$126,457	$158,071	$316,142	$948,428
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$571,999	$571,999	$571,999	$571,999	$571,999	$571,999	$571,999
Down Payment	$143,000	$143,000	$143,000	$143,000	$143,000	$143,000	$143,000
Property Appreciation	$21,450	$43,543	$66,299	$89,738	$113,880	$245,900	$1,020,492
Total Return	$768,064	$821,772	$876,142	$931,195	$986,952	$1,277,043	$2,683,921

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.49%

Cap Rate

10.43%

Return on Investment

35.72%

7004 Harbor Village Dr Marathon, Florida, 33050

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,429/mo

Inquire about this property

Contact Agent

$101,772

Annual Revenue

Projected nightly rate is $387/night at 72% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,614

Profit

Revenue

$101,772

Operating Expenses

$27,150

Operating Income

$74,621

Mortgage & Taxes

$43,007

Profit (Cash Flow)

$31,614

$170,950

Cash Investment

Down Payment

$143,000

Renos & Furnishing

$6,500

Closing Costs

$21,450

Total

$170,950

DSCR Ratio

Strong

1.74

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.49%

Cap Rate

10.43%

Return on Investment

35.72%

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

$29,871

Deductible property tax

$4,934

Your total deduction

$39,133

Your adjusted annual income

$150,000 - $39,133 = $110,867

Taxes on $110,867 (30%)

$33,260

Your old tax bill

$45,000

Your new tax bill

$33,260

Estimated tax savings

$11,740

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