BNBCalc.com Investment Analysis Report of 211 89th St, Sea Isle City, NJ 08243, USA

5 bed • 5 bath • 16 guests • $2,100,000

BNB

Calc

Return Metrics

1.89% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

1.89%

Cap Rate

7.19%

Return on Investment

18.74%

Annual Revenue

$189,342

AirDNA projects $576/night at 90% occupancy ($189,342).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,191

Annual Expenses

$38,295

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,278

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,578

Management & Platform Fees

$473

Platform Fee (i.e. Airbnb)

$473

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

$99,668

Deductible property tax

$20,790

Est. Depreciation Value

$975,665

Profit on this property

$151,048

Your total deduction

$945,075

So, your new taxable income is your previous income minus your total deduction ($150,000 - $945,075)

-$795,075

Your old tax bill

$45,000

Your new tax bill

-$238,522

Estimated tax savings

$283,522

211 89th St Sea Isle City, New Jersey, 08243-1023

5 bed • 5 bath • 16 guests • $2,100,000

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

$189,342

Profit (Cash Flow)

$9,400

Cap Rate

7.2%

Annual Revenue

$189,342

AirDNA projects $576/night at 90% occupancy ($189,342)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.89% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

1.89%

Cap Rate

7.19%

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

$99,668

Deductible property tax

$20,790

Your total deduction

$280,579

Your adjusted annual income

$150,000 - $280,579 = -$130,579

Taxes on -$130,579 (30%)

-$39,174

Your old tax bill

$45,000

Your new tax bill

-$39,174

Estimated tax savings

$84,174

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