BNBCalc.com Investment Analysis Report of 235 38th St, Sea Isle City, NJ 08243, USA

4 bed • 3 bath • 14 guests • $825,000

BNB

Calc

Return Metrics

11.46% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

11.46%

Cap Rate

9.53%

Return on Investment

27.84%

Annual Revenue

$106,100

AirDNA projects $421/night at 69% occupancy ($106,099).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,289

Annual Expenses

$27,473

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,584

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$884

Management & Platform Fees

$265

Platform Fee (i.e. Airbnb)

$265

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

$39,155

Deductible property tax

$8,167

Est. Depreciation Value

$386,845

Profit on this property

$78,627

Your total deduction

$355,541

So, your new taxable income is your previous income minus your total deduction ($150,000 - $355,541)

-$205,541

Your old tax bill

$45,000

Your new tax bill

-$61,662

Estimated tax savings

$106,662

235 38th St Sea Isle City, New Jersey, 08243-2025

4 bed • 3 bath • 14 guests • $825,000

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

$106,100

Profit (Cash Flow)

$22,983

Cap Rate

9.5%

Annual Revenue

$106,100

AirDNA projects $421/night at 69% occupancy ($106,100)

Occupancy Rate

Avg Daily Rate

Return Metrics

11.46% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

11.46%

Cap Rate

9.53%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$92,005

Your adjusted annual income

$150,000 - $92,005 = $57,995

Taxes on $57,995 (30%)

$17,398

Your old tax bill

$45,000

Your new tax bill

$17,398

Estimated tax savings

$27,602

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