BNBCalc.com Investment Analysis Report of 130 Boiling Springs Ave, East Rutherford, NJ, 07073

3 bed • 1 bath • 9 guests • $400,000

BNB

Calc

Return Metrics

-2.31% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-2.31%

Cap Rate

6.16%

Return on Investment

13.57%

Annual Revenue

$44,063

AirDNA projects $232/night at 52% occupancy ($44,063).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,617

Annual Expenses

$19,408

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,067

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$367

Management & Platform Fees

$110

Platform Fee (i.e. Airbnb)

$110

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$2,248

Annual Mortgage & Tax

$26,976

Downpayment

Purchase Price

$400,000

Percent Down

20%

Total Downpayment

$80,000

Total Loan Amount

$320,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,919

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$330

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,506

Profit on this property

$24,655

Your total deduction

$187,795

So, your new taxable income is your previous income minus your total deduction ($150,000 - $187,795)

-$37,795

Your old tax bill

$45,000

Your new tax bill

-$11,339

Estimated tax savings

$56,339

property-location

130 Boiling Springs Ave East Rutherford, New Jersey, 07073

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,919/mo

Agent

Inquire about this property

Contact E

$1,747,200

Zestimate

7

Airbnb Investor Score

-$2,321

Annual Profit

6.2%

Cap Rate

-2.3%

Cash on Cash

$44,063

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

-2.31%

Cap Rate

6.16%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$58,659

Your adjusted annual income

$150,000 - $58,659 = $91,341

Taxes on $91,341 (30%)

$27,402

Your old tax bill

$45,000

Your new tax bill

$27,402

Estimated tax savings

$17,598

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