BNBCalc.com Investment Analysis Report of 7002 Harbor Village Dr, Marathon, FL 33050, USA

2 bed • 2.5 bath • 6 guests • $700,000

BNB

Calc

Return Metrics

16.08% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

16.08%

Cap Rate

10.59%

Return on Investment

32.71%

Annual Revenue

$100,983

AirDNA projects $384/night at 72% occupancy ($100,982).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,234

Annual Expenses

$26,808

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,542

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$842

Management & Platform Fees

$252

Platform Fee (i.e. Airbnb)

$252

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

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$326,635

Profit on this property

$74,175

Your total deduction

$292,613

So, your new taxable income is your previous income minus your total deduction ($150,000 - $292,613)

-$142,613

Your old tax bill

$45,000

Your new tax bill

-$42,784

Estimated tax savings

$87,784

7002 Harbor Village Dr Marathon, Florida, 33050

2 bed • 2.5 bath • 6 guests • $700,000

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

$100,983

Profit (Cash Flow)

$26,967

Cap Rate

10.6%

Annual Revenue

$100,983

AirDNA projects $384/night at 72% occupancy ($100,983)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.08% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

16.08%

Cap Rate

10.59%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$70,125

Your adjusted annual income

$150,000 - $70,125 = $79,875

Taxes on $79,875 (30%)

$23,963

Your old tax bill

$45,000

Your new tax bill

$23,963

Estimated tax savings

$21,037

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