BNBCalc.com Investment Analysis Report of 7004 Harbor Village Dr, Marathon, FL 33050, USA

2 bed • 2 bath • 6 guests • $715,000

BNB

Calc

Return Metrics

18.49% 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

18.49%

Cap Rate

10.43%

Return on Investment

35.73%

Annual Revenue

$101,772

AirDNA projects $387/night at 72% occupancy ($101,771).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,263

Annual Expenses

$27,150

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,548

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$848

Management & Platform Fees

$254

Platform Fee (i.e. Airbnb)

$254

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

$29,871

Deductible property tax

$4,934

Est. Depreciation Value

$333,463

Profit on this property

$74,621

Your total deduction

$293,647

So, your new taxable income is your previous income minus your total deduction ($150,000 - $293,647)

-$143,647

Your old tax bill

$45,000

Your new tax bill

-$43,094

Estimated tax savings

$88,094

property-location

7004 Harbor Village Dr Marathon, Florida, 33050

2 bed • 2 bath • 6 guests

Purchase Price

Est. $3,429/mo

Agent

Inquire about this property

Contact Agent

$101,772

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

18.49%

Cap Rate

10.43%

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

$29,871

Deductible property tax

$4,934

Your total deduction

$66,511

Your adjusted annual income

$150,000 - $66,511 = $83,489

Taxes on $83,489 (30%)

$25,047

Your old tax bill

$45,000

Your new tax bill

$25,047

Estimated tax savings

$19,953

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