BNBCalc.com Investment Analysis Report of 1321 W Magnolia Ave, Sea Girt, NJ 08750, USA

3 bed • 1 bath • 9 guests • $600,000

BNB

Calc

Return Metrics

10.59% cash on cash return is a good return over the next 1 year

Investment Value Over Time

Property Appreciation:

11.4%

Revenue Appreciation:

Cash on Cash Return

10.59%

Cap Rate

8.89%

Return on Investment

62.11%

Annual Revenue

$77,340

AirDNA projects $385/night at 53% occupancy ($74,528).

User selected values for this report: 55% occupancy rate, $385 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,998

Annual Expenses

$23,974

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,345

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$645

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

Property Manager Fee

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

$24,156

Deductible property tax

$6,600

Est. Depreciation Value

$195,968

Profit on this property

$53,366

Your total deduction

$173,358

So, your new taxable income is your previous income minus your total deduction ($150,000 - $173,358)

-$23,358

Your old tax bill

$45,000

Your new tax bill

-$7,007

Estimated tax savings

$52,007

1321 W Magnolia Ave Sea Girt, New Jersey, 08750-2314

3 bed • 1 bath • 9 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$77,340

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

11.4%

Revenue Appreciation

Cash on Cash Return

10.59%

Cap Rate

8.89%

Return on Investment

62.11%

0 Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$24,156

Deductible property tax

$6,600

Your total deduction

$41,457

Your adjusted annual income

$150,000 - $41,457 = $108,543

Taxes on $108,543 (30%)

$32,563

Your old tax bill

$45,000

Your new tax bill

$32,563

Estimated tax savings

$12,437

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