45 2nd St
Highlands, New Jersey, 07732-1640
3 bed • 2.5 bath • 8 guests • $650,000
Annual Revenue
$98,506
Profit (Cash Flow)
$18,056
Cap Rate
11.2%
Annual Revenue
AirDNA projects $435/night at 62% occupancy ($98,506)
Occupancy Rate
Avg Daily Rate
Return Metrics
29.78% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
29.78%
Cap Rate
11.17%
Tax Calculator (USA)
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
$36,510
Deductible property tax
$7,150
Your total deduction
$68,222
Your adjusted annual income
$150,000 - $68,222 = $81,778
Taxes on $81,778 (30%)
$24,533
Your old tax bill
$45,000
Your new tax bill
$24,533
Estimated tax savings
$20,467
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