BNBCalc.com Investment Analysis Report of 485 Ellison Dr, Mantoloking, NJ 08738, USA

5 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

48.22% 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

48.22%

Cap Rate

18.6%

Return on Investment

64.42%

Annual Revenue

$186,128

AirDNA projects $1,274/night at 40% occupancy ($186,128).

User selected values for this report: 40% occupancy rate, $1,274 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,106

Annual Expenses

$37,277

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$2,251

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,551

Management & Platform Fees

$465

Platform Fee (i.e. Airbnb)

$465

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

$37,969

Deductible property tax

$7,920

Est. Depreciation Value

$262,061

Profit on this property

$148,852

Your total deduction

$159,098

So, your new taxable income is your previous income minus your total deduction ($150,000 - $159,098)

-$9,098

Your old tax bill

$45,000

Your new tax bill

-$2,730

Estimated tax savings

$47,730

property-location

485 Ellison Dr Mantoloking, New Jersey, 08738-2015

5 bed • 3 bath • 12 guests

Est. $3,837/mo

Agent

Inquire about this property

Contact Agent

$186,128

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

48.22%

Cap Rate

18.6%

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

$37,969

Deductible property tax

$7,920

Your total deduction

-$17,309

Your adjusted annual income

$150,000 - -$17,309 = $167,309

Taxes on $167,309 (30%)

$50,193

Your old tax bill

$45,000

Your new tax bill

$50,193

Estimated tax savings

-$5,193

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