BNBCalc.com Investment Analysis Report of 1223 Flagler Ave, Key West, FL 33040, USA

4 bed • 3 bath • 14 guests • $1,600,000

BNB

Calc

Return Metrics

56.67% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

56.67%

Cap Rate

20.16%

Return on Investment

73.5%

Annual Revenue

$386,519

AirDNA projects $1411/night at 75% occupancy ($386,519).

Revenue Percentile

Operating Expenses

Monthly Expenses

$5,327

Annual Expenses

$63,928

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,921

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$3,221

Management & Platform Fees

$966

Platform Fee (i.e. Airbnb)

$966

Property Manager Fee

$0

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

$75,938

Deductible property tax

$15,840

Est. Depreciation Value

$743,783

Profit on this property

$322,592

Your total deduction

$512,968

So, your new taxable income is your previous income minus your total deduction ($150,000 - $512,968)

-$362,968

Your old tax bill

$45,000

Your new tax bill

-$108,890

Estimated tax savings

$153,890

1223 Flagler Ave Key West, Florida, 33040-4919

4 bed • 3 bath • 14 guests • $1,600,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$386,519

Profit (Cash Flow)

$214,664

Cap Rate

20.2%

Annual Revenue

$386,519

AirDNA projects $1,411/night at 75% occupancy ($386,519)

Occupancy Rate

Avg Daily Rate

Return Metrics

56.67% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

56.67%

Cap Rate

20.16%

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 estimated deduction will be...

Deductible mortgage interest

$75,938

Deductible property tax

$15,840

Your total deduction

$6,392

Your adjusted annual income

$150,000 - $6,392 = $143,608

Taxes on $143,608 (30%)

$43,082

Your old tax bill

$45,000

Your new tax bill

$43,082

Estimated tax savings

$1,918

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 reccomend LearnLikeACPA.com