For sale
$1,599,000
Est. $7,669/mo
Tyler Coon
Realtor, STR Specialist
1706 Seminary St
Key West, Florida, 33040-3511
4 bed • 2 bath • 12 guests • $1,499,000
Annual Revenue
$217,320
Profit (Cash Flow)
$74,277
Cap Rate
11.7%
Annual Revenue
This property is projected to be in the top 38% revenue percentile compared to similar properties nearby.
AirDNA projects $850/night at 70% occupancy ($217,320) Airbtics projects $669/night at 71% occupancy ($173,487)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$217,320
$217,320
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$219,552 | $749 | 73% | 4 | 5 | 10 | 1 | $474 | ✅ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (11) | Profile | |
$147,619 | $594 | 64% | 4 | 4 | 8 | 1 | $395 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (8) | Profile | |
$140,799 | $485 | 73% | 4 | 5 | 8 | 1 | $395 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (10) | Profile | |
$154,408 | $598 | 66% | 4 | 3 | 8 | 1 | $395 | ✅ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (4) | Profile | |
$215,913 | $750 | 73% | 4 | 4 | 10 | 1 | $474 | ✅ | ✅ | ❌ | Yes / Yes | ⭐️ 4.5 (9) | Profile |
Return Metrics
20.9% 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
20.9%
Cap Rate
11.7%
Tax Calculator (USA)
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
$71,144
Deductible property tax
$14,840
Your total deduction
$731
Your adjusted annual income
$150,000 - $731 = $149,269
Taxes on $149,269 (30%)
$44,781
Your old tax bill
$45,000
Your new tax bill
$44,781
Estimated tax savings
$219
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