BNBCalc.com Investment Analysis Report of 846 Olivia St, Key West, FL 33040, USA

3 bed • 3 bath • 12 guests • $1,700,000

BNB

Calc

Return Metrics

44.66% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

44.66%

Cap Rate

17.24%

Return on Investment

61.59%

Annual Revenue

$352,745

AirDNA projects $1123/night at 86% occupancy ($352,745).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,961

Annual Expenses

$59,537

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,640

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,940

Management & Platform Fees

$882

Platform Fee (i.e. Airbnb)

$882

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

$80,684

Deductible property tax

$16,830

Est. Depreciation Value

$788,559

Profit on this property

$293,208

Your total deduction

$592,864

So, your new taxable income is your previous income minus your total deduction ($150,000 - $592,864)

-$442,864

Your old tax bill

$45,000

Your new tax bill

-$132,859

Estimated tax savings

$177,859

846 Olivia St Key West, Florida, 33040-6419

3 bed • 3 bath • 12 guests • $1,700,000

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

$352,745

Profit (Cash Flow)

$178,536

Cap Rate

17.2%

Annual Revenue

$352,745

AirDNA projects $1,123/night at 86% occupancy ($352,745)

Occupancy Rate

Avg Daily Rate

Return Metrics

44.66% 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

44.66%

Cap Rate

17.24%

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

$80,684

Deductible property tax

$16,830

Your total deduction

$55,824

Your adjusted annual income

$150,000 - $55,824 = $94,176

Taxes on $94,176 (30%)

$28,253

Your old tax bill

$45,000

Your new tax bill

$28,253

Estimated tax savings

$16,747

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