BNBCalc Short Term Rental Investment Analysis FL-5, Marathon, FL,

3 bed • 2 bath • 9 guests • $750,000

BNB

Calc

Annual Revenue

$108,496

Profit (Cash Flow)

$30,119

Cap Rate

10.8%

Annual Revenue

$108,496

AirDNA projects $457/night at 65% occupancy ($108,495). Airbtics projects $379/night at 66% occupancy ($91,362). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 65% occupancy rate, $457 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$61,359	$79,340	$120,070	$174,910
Occupancy	60%	66%	72%	80%
Nightly Rate	$277	$324	$449	$587

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Coral Lagoon Villa 19 With Pool and On-Site Marina	$103,188	$349	78%	3	3	2	$395	✅	❌	✅	Y / Y	⭐️ 4.8 (67)
Coral Lagoon Resort 3 BR W/ Dock Behind Villa	$132,821	$577	61%	3	3	1	$250	✅	❌	❌	Y / Y	⭐️ 4.9 (205)
~Coral Lagoon* last minute wknd available! Save$	$108,872	$365	80%	3	3	3	$285	✅	❌	✅	Y / Y	⭐️ 4.9 (121)
Marathon Keys Coral Lagoon Unit 2 Waterfront Villa	$145,366	$487	81%	3	3	3	$330	✅	❌	❌	Y / Y	⭐️ 5 (160)
Coral Lagoon Villa 5 With Pool and On-Site Marina	$76,711	$284	70%	3	3	7	$395	✅	❌	✅	Y / Y	⭐️ 4.8 (67)
Coral Lagoon#8 3 Bed 2.5 bath 35` optional boat s	$122,713	$538	62%	3	3	3	$315	✅	❌	✅	Y / Y	⭐️ 4.8 (83)
Boater’s Paradise 3br/2.5ba at Coral Lagoon	$120,161	$417	78%	3	3	3	$275	✅	❌	✅	Y / Y	⭐️ 5 (124)
Life in Paradise in #1 Resort - Coral Lagoon	$114,236	$439	70%	3	3	3	$350	✅	❌	❌	Y / Y	⭐️ 5 (76)
Beautiful Coral Lagoon #12 in #1 Resort - Marathon	$108,353	$448	65%	3	3	3	$350	✅	❌	❌	Y / Y	⭐️ 4.8 (47)
Tropical Seahorse at Coral Lagoon ~ Nightly rates	$157,481	$587	72%	3	3	1	$420	✅	❌	❌	Y / Y	⭐️ 4.5 (38)
Waterfront luxury Villa (59) with sunset views and boat slip	$70,093	$288	66%	3	3	5	$473	✅	❌	✅	Y / Y	⭐️ 5 (33)
Tropical Retreat at Coral Lagoon~ Villa w Pool!	$141,108	$594	62%	3	3	1	$420	✅	❌	✅	Y / Y	⭐️ 4.5 (28)
Coral Lagoon #23- Private Villa Home	$120,934	$463	71%	3	3	3	$275	❌	❌	✅	Y / Y	⭐️ 5 (39)
Dock-quick access, Beach Club, Entire Dwelling	$47,948	$152	85%	3	3	7	$325	❌	✅	❌	Y / Y	⭐️ 5 (62)
The Snapper House 3/2.5 45' dock sleeps 8+ pets OK	$107,855	$334	88%	3	3	7	$275	✅	❌	✅	Y / Y	⭐️ 4.9 (127)
Florida Keys Wellness Gem Tranquility & Activity	$51,387	$234	60%	3	3	7	$350	✅	✅	✅	Y / Y	⭐️ 4.9 (11)
Waterfront luxury Villa (29) with sunset views and boat slip	$75,419	$288	71%	3	3	1	$473	✅	❌	❌	Y / Y	⭐️ 5 (21)
MODERN PARADISE! Indigo Reef 67 & 31' Boat Slip	$77,349	$284	74%	3	3	7	$395	✅	❌	❌	Y / Y	⭐️ 4.8 (36)
Marathon Star - home with hot tub	$48,170	$196	66%	3	3	7	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (125)
PERFECTOCEAN FRONT/PRIVATE ELEVATOR/DOCK/HEAT POOL	$101,898	$422	65%	3	3	7	$299	✅	❌	❌	Y / Y	⭐️ 4.4 (20)
Waterfront luxury Villa (30) with sunset views and boat slip	$46,975	$288	44%	3	3	1	$473	✅	❌	✅	Y / Y	⭐️ 4.9 (12)
Indigo Reef 22 & Dock 20 - SUNSATIONAL VIEWS	$46,176	$248	50%	3	3	7	$395	✅	❌	✅	Y / Y	⭐️ 4.7 (18)
NEW - Indigo Reef 61 - 31' Dock - A HAPPY PLACE	$62,199	$252	67%	3	3	7	$395	✅	❌	✅	Y / Y	⭐️ 5 (4)
Stunning rooftop views from gulf side Tuscan Villa	$44,469	$270	45%	3	3	7	$398	✅	✅	✅	Y / Y	⭐️ 4.3 (10)
Sunset House at Indigo Reef ~ Open Water Views!	$81,761	$314	70%	3	3	7	$420	✅	❌	❌	Y / Y	⭐️ 3.8 (5)
Waterfront luxury Villa (51) with sunset views and boat slip	$50,420	$287	48%	3	3	1	$473	✅	❌	❌	Y / Y	⭐️ 5 (21)
Key Colony Beach Islander Pool Home #1	$87,830	$435	54%	3	3	7	$499	✅	❌	❌	Y / Y	⭐️ 4.5 (2)
Ocean's Edge Retreat	$144,640	$623	63%	3	3	7	$450	✅	✅	❌	Y / Y	⭐️ 5 (18)
Off the Hook~ Luxe Pool Home, Kayaks & Bikes!	$193,886	$678	77%	3	3	7	$630	✅	✅	✅	Y / Y	⭐️ 5 (18)
Key Colony Paradise	$141,494	$455	84%	3	3	7	$425	✅	❌	❌	Y / Y	⭐️ 5 (88)
SUNSATIONAL 3 BR Indigo Reef with 30' Dockage	$62,614	$248	68%	3	3	7	$395	✅	❌	✅	Y / Y	⭐️ 4.9 (24)
Stunning Bonefish 3/3 Water Views & Pool	$47,334	$194	65%	3	3	7	$350	✅	❌	✅	Y / Y	⭐️ 5 (11)
Marathon one-level home on the Marina - with slip!	$98,054	$439	60%	3	2	4	$275	✅	❌	❌	Y / Y	⭐️ 5 (131)
DROP YOUR ANCHOR - #63 Indigo Reef & Boat Slip 67	$68,044	$253	72%	3	3	7	$395	✅	❌	✅	Y / Y	⭐️ 4.7 (38)
Great 3 Bedroom, 4 Bath on Canal with Pool & Dock	$82,312	$439	51%	3	3	7	$275	✅	❌	❌	Y / Y	⭐️ 5 (6)
One Particular Harbor~ Private Pool, Near Beach!	$72,491	$300	64%	3	3	7	$473	✅	✅	✅	Y / Y	⭐️ 4.2 (4)
New Waterfront Cabins at Bonefish Bay	$43,735	$171	66%	3	1	2	$125	✅	❌	✅	Y / Y	⭐️ 4.9 (81)
Life at Ease - Indigo Reef 24 with 31' Boat Slip	$59,912	$280	58%	3	3	7	$395	✅	❌	✅	Y / Y	⭐️ 4.7 (7)
Mermaid Magic 3bed/3bath half duplex with dockage	$65,002	$296	60%	3	3	7	$289	✅	✅	❌	Y / Y	⭐️ 4.7 (13)
Waterfront luxury Villa (42) with sunset views and boat slip	$240,247	$963	68%	3	3	1	$473	✅	❌	❌	Y / Y	⭐️ 4.9 (13)

Return Metrics

16.64% 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)	$30,118	$60,237	$90,355	$120,474	$150,593	$301,186	$903,559
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000	$600,000
Down Payment	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000	$150,000
Property Appreciation	$22,500	$45,675	$69,545	$94,131	$119,455	$257,937	$1,070,446
Total Return	$802,618	$855,912	$909,901	$964,606	$1,020,048	$1,309,123	$2,724,006

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.64%

Cap Rate

10.76%

Return on Investment

33.14%

FL-5 Marathon, Florida

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,597/mo

Inquire about this property

Contact Agent

$469,200

Zestimate

Airbnb Investor Score

$30,118

Annual Profit

10.8%

Cap Rate

16.6%

Cash on Cash

$108,496

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $457/night at 65% occupancy ($108,495.73). Airbtics projects $379/night at 66% occupancy ($91,362).

Occupancy Rate

Top 61% of comparables

Avg Daily Rate

Top 23% of comparables

Seasonality

40 Airbnb Comparables

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

$94,291

Avg annual revenue

66%

Avg occupancy rate

$379

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

$45k

$105k

$170k

$240k

$30,119

Profit

Revenue

$108,496

Operating Expenses

$27,784

Operating Income

$80,711

Mortgage & Taxes

$50,593

Profit (Cash Flow)

$30,119

$181,000

Cash Investment

Down Payment

$150,000

Renos & Furnishing

$8,500

Closing Costs

$22,500

Total

$181,000

DSCR Ratio

Strong

1.60

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.64%

Cap Rate

10.76%

Return on Investment

33.14%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$131,783

Your adjusted annual income

$150,000 - $131,783 = $18,217

Taxes on $18,217 (30%)

$5,465

Your old tax bill

$45,000

Your new tax bill

$5,465

Estimated tax savings

$39,535

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