BNBCalc.com Investment Analysis Report of 5048-50 West Ave, Ocean City, NJ 08226, USA

6 bed • 4 bath • 16 guests • $1,100,000

BNB

Calc

Return Metrics

36.42% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

36.42%

Cap Rate

15.61%

Return on Investment

52.76%

Annual Revenue

$213,208

AirDNA projects $846/night at 69% occupancy ($213,207).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,450

Annual Expenses

$41,397

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,477

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,777

Management & Platform Fees

$533

Platform Fee (i.e. Airbnb)

$533

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$516,221

Profit on this property

$171,811

Your total deduction

$407,507

So, your new taxable income is your previous income minus your total deduction ($150,000 - $407,507)

-$257,507

Your old tax bill

$45,000

Your new tax bill

-$77,252

Estimated tax savings

$122,252

5048-50 West Ave Ocean City, New Jersey, 08226-1361

6 bed • 4 bath • 16 guests • $1,100,000

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

$213,208

Profit (Cash Flow)

$97,615

Cap Rate

15.6%

Annual Revenue

$213,208

AirDNA projects $846/night at 69% occupancy ($213,208)

Occupancy Rate

Avg Daily Rate

Return Metrics

36.42% 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

36.42%

Cap Rate

15.61%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$55,827

Your adjusted annual income

$150,000 - $55,827 = $94,173

Taxes on $94,173 (30%)

$28,252

Your old tax bill

$45,000

Your new tax bill

$28,252

Estimated tax savings

$16,748

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