BNBCalc.com Investment Analysis Report of 5039 Sunset Village Dr, Duck Key, FL, 33050

2 bed • 2 bath • 4 guests • $685,000

BNB

Calc

Return Metrics

13.79% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.79%

Cap Rate

10.04%

Return on Investment

30.42%

Annual Revenue

$94,847

AirDNA projects $541/night at 48% occupancy ($94,846). Airbtics projects $375/night at 60% occupancy ($82,179). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$57,433	$89,999	$110,967	$139,395
Occupancy	48%	61%	71%	78%
Nightly Rate	$313	$388	$410	$470

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A THE OCEAN BECKONS! 2/2 Village at Hawks Cay 5047	$115,299	$532	58%	2	3	6	2	$295	❌	❌	❌	N / Y	⭐️ 4.8 (134)	Profile
B Villa 5020 on Duck Key BOAT SLIP available	$69,298	$365	48%	2	3	6	1	$225	❌	❌	❌	N / Y	⭐️ 4.8 (155)	Profile
C Villa 5053 on Duck Key BOAT SLIP available	$77,551	$401	51%	2	3	6	1	$225	❌	❌	❌	N / Y	⭐️ 4.8 (50)	Profile
D Villa 5027 on Duck Key BOAT SLIP available	$76,271	$362	54%	2	3	6	1	$225	❌	❌	❌	N / Y	⭐️ 4.9 (93)	Profile
E Waterfront Duck Key Villa - Sleeps 6 (5101)	$64,424	$410	40%	2	3	6	2	$275	❌	❌	❌	N / Y	⭐️ 4.8 (54)	Profile

Operating Expenses

Monthly Expenses

$2,168

Annual Expenses

$26,010

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,490

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$790

Management & Platform Fees

$237

Platform Fee (i.e. Airbnb)

$237

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$3,850

Annual Mortgage & Tax

$46,200

Downpayment

Purchase Price

$685,000

Percent Down

20%

Total Downpayment

$137,000

Total Loan Amount

$548,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$3,286

Property Tax Yearly

0.99%

Property Tax Monthly

$565

Mortgage Insurance (PMI)

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

$32,511

Deductible property tax

$6,781

Est. Depreciation Value

$319,646

Profit on this property

$68,837

Your total deduction

$290,102

So, your new taxable income is your previous income minus your total deduction ($150,000 - $290,102)

-$140,102

Your old tax bill

$45,000

Your new tax bill

-$42,031

Estimated tax savings

$87,031

5039 Sunset Village Dr Duck Key, Florida, 33050

2 bed • 2 bath • 4 guests

Purchase Price

Est. $3,286/mo

Inquire about this property

Contact Agent

$94,847

Annual Revenue

BNBCalc predicts this property will get $375 per night with 60% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

40 Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.79%

Cap Rate

10.04%

Return on Investment

30.42%

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

$32,511

Deductible property tax

$6,781

Your total deduction

$72,374

Your adjusted annual income

$150,000 - $72,374 = $77,626

Taxes on $77,626 (30%)

$23,288

Your old tax bill

$45,000

Your new tax bill

$23,288

Estimated tax savings

$21,712

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