Airbnb Investment Analysis: 7219 Simran Ln, Duck Key, FL 33050

Strong · financed

Covers its debt with margin to spare at the current price.

7219 Simran Ln

Duck Key, FL 33050

3bd · 3ba · 8 guests

Purchase price

Zestimate® $1,125,800

Est. monthly payment$5,617/mo

Break-even price$1.3M

Vs 5 comps nearby#4 of 6

$67.0K$171.6K

Connect with a local STR agent

Investment potential

Your scenario · adjust the levers below or open advanced settings to see how returns change

Projected annual revenue

$129,750

$10,813/mo · at 62% occupancy & $663/night

Cash-flow positive

$11,728

$977/mo after costs & mortgage

Cap rate

Cash-on-cash

3.8%

DSCR

1.17

Confidence

55%

Your assumptions

Revenue

$129,750/yr

Market avg: $129,750/yr · 62% occ · $663 ADR

Occupancy

mkt

Avg daily rate

mkt

Days available

Financing

$67,410/yr

Down payment

Interest rate

Mortgage term

Operating costs

$50,613/yr

Property management

Airbnb fee

Property tax

Insurance

Utilities

Market Context

How this property compares to similar short-term rentals nearby.

Comparable set · 5 properties

Daily rate

$527–$859

Median $613

Occupancy

54%–70%

Median 63%

Annual revenue

$67.0K–$171.6K

Median $136.6K

Days available

189–357

Median 334

Revenue floor · $67.0KTop performer · $171.6K

This property · $129.8K

Comparable properties (5)

Cash flow potential Medium · Appreciation potential Medium

RevenueOccupancyDaily rate

TAKE A BREATH - Village at Hawks Cay - 3 BR and PoolTop performer

357 days available · 200 days booked ·

Annual revenue

$171,611

Occupancy

56%

Daily rate

$859

Updated - 3BR Village at Hawks Cay with 32 Dock

347 days available · 219 days booked ·

Annual revenue

$170,154

Occupancy

63%

Daily rate

$736

3Bd 3Ba Cottage-Village at Hawks Cay-Ocean Views

334 days available · 234 days booked ·

Annual revenue

$136,640

Occupancy

70%

Daily rate

$581

3-3 Village at Hawks Cay 5004 - TROPICAL SUN and FUN

241 days available · 166 days booked ·

Annual revenue

$103,318

Occupancy

69%

Daily rate

$613

Salty Sanctuary Private Pool, Nightly Rentals

189 days available · 102 days booked ·

Annual revenue

$67,029

Occupancy

54%

Daily rate

$527

Revenue and occupancy reflect Chalet's modeled estimates from observed booking activity for comparable active listings. Individual results vary with management, seasonality, and pricing.

Who this property is for

Three ways this deal works — and who each one fits

The same property is a great buy for one investor and a trap for another. Here's the honest read.

Best fit

1031 / high-equity buyer

~$278.1K

Year-1 tax shield

Buying with cash or low leverage removes the debt-coverage problem entirely, so the thesis rests on appreciation plus a large first-year write-off. At roughly 25% of purchase price, the shield is substantial enough to carry the deal on its own.

Best fit

Price-disciplined buyer

$1.3M

Break-even purchase price

The deal already breaks even at or above the Zestimate, so you don't need a discount to make the math work. Buy at asking and the numbers still hold — rare enough in Duck Key to be worth moving on.

Workable

DSCR cash-flow buyer

1.17

DSCR at asking

The property covers its debt service at asking but sits below the 1.20 most lenders want to see, so expect a larger down payment or a rate buy-down to get it financed. There's no margin for a soft season.

Year-one tax shield estimate

For a buyer who materially participates and qualifies for the STR tax treatment.

$278.1K

Estimated first-year deduction · range $230.8K–$317.0K

Purchase price: $1,125,800
Land allocation (excluded): −$394,030
Depreciable basis: $731,770
Cost-seg accelerated: $219,531
+ Bonus depreciation & furnishings: $58,542

Why this matters here

At a marginal bracket, this deduction can be worth $85.4K–$117.3K in estimated federal tax saved.

This only applies if you meet the IRS material-participation tests for short-term rentals and are not using a full-service property manager.

Estimate, subject to CPA review. Cost-segregation percentages shown here are illustrative and depend on an actual study of the property.

Some states do not conform to federal bonus depreciation, so your state may not allow the same first-year treatment shown above.

Chalet can introduce a cost-segregation partner — this is not tax, legal, or financial advice.

Price sensitivity & break-even

How cash-on-cash return moves with purchase price. The marked line is break-even (1.0 DSCR).

Purchase price$1,125,800 (+0.0% vs asking)

At this price: cash-on-cash +3.8%, DSCR 1.17, cash flow $11,728/yr

Cash-on-cash return by purchase price
Price vs asking	Price	Cash-on-cash	DSCR	Band
-25%	$844,350	11.9%	1.57	Positive
-22%	$878,124	10.7%	1.51	Positive
-15%	$956,930	8.1%	1.38	Positive
-8%	$1,035,736	5.9%	1.28	Positive
Asking	$1,125,800	3.8%	1.17	Positive
+8%	$1,215,864	1.9%	1.09	Positive
+15%	$1,294,670	0.5%	1.02	Positive

Below break-evenAt break-evenPositive

Break-even price

$1,321,663

~-17% under Zestimate. Where this property reaches 1.0 DSCR and neutral cash flow.

Discount needed

−$195,863

The gap between asking and the price a cash-flow buyer can underwrite.

If refi to 5.5% in 24 mo

+$9,880/yr

Illustrative cash-flow improvement at asking price if rates fall. Planning figure, not a forecast.

Gross revenue$129,750

Booking & management fees−$16,868

Airbnb fee (3%)$3,893

Property mgmt (10%)$12,975

Net revenue

$112,883

Property operating costs−$33,745

Insurance, utilities & maintenance$22,487

Property tax (est.)$11,258

Net operating income (NOI)Before mortgage · 61% margin

$79,138

Debt service (mortgage)−$67,410

Annual cash flow$11,728

$977/mo after all expenses

Cash to close

Down payment, closing costs, and furnishing

$326,482

Return on cash:20.8%

Down payment

25% of purchase price

$281,450

Closing costs

1% of purchase price

$11,258

Furnishing budget

3BR · est. 3% of purchase price

$33,774

You qualify for STR financing

Your DSCR is 1.17 · lenders typically require 1.0+.

01.0 threshold2.0+

Get matched with 2–3 vetted STR lenders, free.

Return & exit scenario

What the deal returns over the hold — including the tax shield, which is the whole point for an appreciation buyer.

Levered IRR

22.1%

over 5-yr hold, with tax shield

Equity multiple

2.2×

total proceeds vs. $326,482 invested

Projected value at exit

$1,436,838

year 5 · 5.0% annual appreciation

Tax shield contribution

+7.5 pts

of IRR comes from year-1 depreciation

Equity builtAppreciationCumulative cash flow (netted into total)

Projected investment value by year
Year	Equity	Appreciation	Cumulative cash flow	Total value
Year 1	$290,027	$56,290	$114,615	$460,932
Year 2	$299,224	$115,395	$127,277	$541,895
Year 3	$309,086	$177,454	$140,871	$627,411
Year 4	$319,661	$242,617	$155,397	$717,675
Year 5	$331,000	$311,038	$170,852	$812,889

Projection, not a promise.

Assumes 5.0% annual appreciation, 1.5% rent growth (operating costs held flat), and that the property qualifies for short-term-rental tax treatment. The year-1 depreciation shield depends on a real cost-segregation study and your tax situation — consult a CPA.

Appreciation is the dominant driver of this return. When cash flow is negative, the deal depends on the property gaining value — it is not paying for itself from income.

Appreciation, rent growth, and financing rates are editable under Edit financials.

Get a Duck Key STR agent who understands this deal.

STR deals turn on local rules and demand that a generalist agent misses. Chalet matches you with a vetted Duck Key agent who knows which properties actually cash flow — and which to avoid.

Vetted STR specialistsFree to investorsNo obligation

Popular Airbnb Investment Opportunities Near This Property (Analyzed by Chalet Users)

918 W Ocean Dr, Key Colony Beach, FL 33051, USA

3 bed 2 bath 8 guests

Revenue

$67,560/yr

Daily Rate

$399

Occupancy

0.7%

11600 1st Ave Gulf unit 24, Marathon, FL 33050, USA

3 bed 3 bath 8 guests

Revenue

$84,570/yr

1101 W Ocean Dr apt 29, Key Colony Beach, FL 33051, USA

2 bed 2 bath 6 guests

Revenue

$39,722

117 Bruce Ct, Marathon, FL 33050

2 bed 2 bath 6 guests

Revenue

$39,722/yr

1350 92nd Street, Marathon, FL 33050, USA

3 bed 2 bath 8 guests

Revenue

$65,850/yr

4 Ibis Ln, Marathon, FL 33050, USA

3 bed 4 bath 8 guests

Revenue

$168,421/yr

Disclaimer. This page and the data presented are for informational purposes only. The information provided should not be construed as financial, legal, or investment advice. Market conditions can change rapidly, and past performance does not guarantee future results. Always consult with qualified professionals before making investment decisions.

TOOLS & CALCULATORS

LEARNING & RESOURCES

SERVICES & PARTNERS

MARKET INSIGHTS

Three ways this deal works — and who each one fits

Year-one tax shield estimate

Price sensitivity & break-even

Return & exit scenario

Get a Duck Key STR agent who understands this deal.

Popular Airbnb Investment Opportunities Near This Property (Analyzed by Chalet Users)

Popular Airbnb Investment Opportunities Near This Property (Analyzed by Chalet Users)