94 Pearsall Ave Jersey City, New Jersey, 07305-3967
3 bed • 1 bath • 9 guests • $245,000
$245,000
Zestimate
Est. $1,175/mo
Annual Revenue
$67,241
Profit (Cash Flow)
$28,296
Cap Rate
18.3%
Annual Revenue
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $263/night at 70% occupancy ($67,241) Airbtics projects $242/night at 73% occupancy ($64,524)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$67,241
$67,241
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$76,011 | $269 | 73% | 3 | 3 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 5 (115) | Profile | |
$106,493 | $306 | 92% | 3 | 3 | 14 | 3 | $200 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (67) | Profile | |
$61,936 | $239 | 68% | 3 | 3 | 6 | 2 | $160 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (89) | Profile | |
$41,066 | $156 | 65% | 3 | 2 | 8 | 2 | $195 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.8 (129) | Profile | |
$65,518 | $351 | 51% | 3 | 2 | 11 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (63) | Profile |
Return Metrics
43.8% 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
43.8%
Cap Rate
18.29%
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
$11,628
Deductible property tax
$2,426
Your total deduction
-$18,895
Your adjusted annual income
$150,000 - -$18,895 = $168,895
Taxes on $168,895 (30%)
$50,669
Your old tax bill
$45,000
Your new tax bill
$50,669
Estimated tax savings
-$5,669
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