BNBCalc.com Investment Analysis Report of 713 Shunpike Rd, Cape May, NJ 08204, USA

3 bed • 2 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

12.03% 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

12.03%

Cap Rate

9.76%

Return on Investment

27.88%

Annual Revenue

$60,631

AirDNA projects $332/night at 50% occupancy ($60,630).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,797

Annual Expenses

$21,562

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,205

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$505

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,666

Profit on this property

$39,069

Your total deduction

$173,542

So, your new taxable income is your previous income minus your total deduction ($150,000 - $173,542)

-$23,542

Your old tax bill

$45,000

Your new tax bill

-$7,062

Estimated tax savings

$52,062

713 Shunpike Rd Cape May, New Jersey, 08204-4404

3 bed • 2 bath • 6 guests • $400,000

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

$60,631

Profit (Cash Flow)

$12,093

Cap Rate

9.8%

Annual Revenue

$60,631

AirDNA projects $332/night at 50% occupancy ($60,631)

Occupancy Rate

Avg Daily Rate

Return Metrics

12.03% 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

12.03%

Cap Rate

9.76%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$44,294

Your adjusted annual income

$150,000 - $44,294 = $105,706

Taxes on $105,706 (30%)

$31,712

Your old tax bill

$45,000

Your new tax bill

$31,712

Estimated tax savings

$13,288

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