BNBCalc.com Investment Analysis Report of 3202 Duck Ave, Key West, FL 33040, USA

4 bed • 2 bath • 8 guests • $550,000

BNB

Calc

Return Metrics

96.74% 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

96.74%

Cap Rate

31.33%

Return on Investment

109.98%

Annual Revenue

$213,843

AirDNA projects $1,394/night at 42% occupancy ($213,843).

User selected values for this report: 42% occupancy rate, $1,394 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,457

Annual Expenses

$41,480

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,482

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,782

Management & Platform Fees

$535

Platform Fee (i.e. Airbnb)

$535

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

$34,334

Deductible property tax

$3,795

Est. Depreciation Value

$180,930

Profit on this property

$172,363

Your total deduction

$46,696

So, your new taxable income is your previous income minus your total deduction ($150,000 - $46,696)

$103,304

Your old tax bill

$45,000

Your new tax bill

$30,991

Estimated tax savings

$14,009

property-location

3202 Duck Ave Key West, Florida, 33040-4182

4 bed • 2 bath • 8 guests

Est. $2,638/mo

Agent

Inquire about this property

Contact Agent

$213,843

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

96.74%

Cap Rate

31.33%

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

$34,334

Deductible property tax

$3,795

Your total deduction

-$75,118

Your adjusted annual income

$150,000 - -$75,118 = $225,118

Taxes on $225,118 (30%)

$67,535

Your old tax bill

$45,000

Your new tax bill

$67,535

Estimated tax savings

-$22,535

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