BNBCalc.com Investment Analysis Report of 64 Milford Avenue, Newark, NJ, USA

3 bed • 2 bath • 8 guests • $425,000

BNB

Calc

Return Metrics

-5.13% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-5.13%

Cap Rate

5.46%

Return on Investment

10.79%

Annual Revenue

$42,401

AirDNA projects $247/night at 47% occupancy ($42,401).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,599

Annual Expenses

$19,192

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,053

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$353

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$20,171

Deductible property tax

$4,208

Est. Depreciation Value

$201,180

Profit on this property

$23,209

Your total deduction

$202,349

So, your new taxable income is your previous income minus your total deduction ($150,000 - $202,349)

-$52,349

Your old tax bill

$45,000

Your new tax bill

-$15,705

Estimated tax savings

$60,705

64 Milford Ave Newark, New Jersey, 07108-2816

3 bed • 2 bath • 8 guests • $425,000

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

$42,401

Profit (Cash Flow)

-$5,459

Cap Rate

5.5%

Annual Revenue

$42,401

AirDNA projects $247/night at 47% occupancy ($42,401)

Occupancy Rate

Avg Daily Rate

Return Metrics

-5.13% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-5.13%

Cap Rate

5.46%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$65,261

Your adjusted annual income

$150,000 - $65,261 = $84,739

Taxes on $84,739 (30%)

$25,422

Your old tax bill

$45,000

Your new tax bill

$25,422

Estimated tax savings

$19,578

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