BNBCalc.com Investment Analysis Report of 9 Gulf Dr, Key Largo, FL 33037, USA

3 bed • 3 bath • 10 guests • $800,000

BNB

Calc

Return Metrics

9.98% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

9.98%

Cap Rate

9.15%

Return on Investment

26.5%

Annual Revenue

$99,865

AirDNA projects $441/night at 62% occupancy ($99,865).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,222

Annual Expenses

$26,662

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,532

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$832

Management & Platform Fees

$250

Platform Fee (i.e. Airbnb)

$250

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$374,051

Profit on this property

$73,203

Your total deduction

$346,738

So, your new taxable income is your previous income minus your total deduction ($150,000 - $346,738)

-$196,738

Your old tax bill

$45,000

Your new tax bill

-$59,021

Estimated tax savings

$104,021

9 Gulf Dr Key Largo, Florida, 33037-2514

3 bed • 3 bath • 10 guests • $800,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Parker Place

Realtor at Keller Williams

Edit my contact card

Annual Revenue

$99,865

Profit (Cash Flow)

$19,239

Cap Rate

9.2%

Annual Revenue

$99,865

AirDNA projects $441/night at 62% occupancy ($99,865)

Occupancy Rate

Avg Daily Rate

Return Metrics

9.98% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.98%

Cap Rate

9.15%

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

$37,969

Deductible property tax

$7,920

Your total deduction

$91,938

Your adjusted annual income

$150,000 - $91,938 = $58,062

Taxes on $58,062 (30%)

$17,419

Your old tax bill

$45,000

Your new tax bill

$17,419

Estimated tax savings

$27,581

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