BNBCalc.com Investment Analysis Report of 94 Pearsall Ave

3 bed • 1 bath • 9 guests • $245,000

BNB

Calc

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%

Return on Investment

58.9%

Annual Revenue

$67,241

AirDNA projects $263/night at 70% occupancy ($67,241). Airbtics projects $242/night at 73% occupancy ($64,524). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$37,791$57,175$96,568$123,091
Occupancy64%76%86%92%
Nightly Rate$156$198$296$353

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Open concept 3 BR-3BA-12 min to EWR-25 min to NYC
$76,011
$269
73%
3362$150❌❌❌N / Y⭐️ 5 (115)Profile

B

Luxury Townhome Steps to Train
$106,493
$306
92%
33143$200❌❌❌N / Y⭐️ 4.8 (67)Profile

C

Builtin2021 Cozy+Comfy 3BR/2.5BA, Kitchen, WashDry
$61,936
$239
68%
3362$160❌❌❌N / Y⭐️ 4.8 (89)Profile

D

Modern Sunny 3 bed 2 bath, 15 mins to downtown NYC
$41,066
$156
65%
3282$195❌❌❌N / Y⭐️ 4.8 (129)Profile

E

NO cleaning fee/simple check out near NYC 11ppl
$65,518
$351
51%
32112$0❌❌❌N / Y⭐️ 4.9 (63)Profile

Operating Expenses

Monthly Expenses

$1,868

Annual Expenses

$22,421

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,260

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$560

Management & Platform Fees

$168

Platform Fee (i.e. Airbnb)

$168

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,377

Annual Mortgage & Tax

$16,524

Downpayment

Purchase Price

$245,000

Percent Down

20%

Total Downpayment

$49,000

Total Loan Amount

$196,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,175

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$202

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

4,163 sqft

Year built:

-

Size:

142 sqft

Type:

OTHER

Parking:

-

Heating:

NONE

Property Details

  • MLS Status: N/A
  • Property Use: Commercial (General)
  • Stories: 1
  • Lot size:4,163 sqft
  • Building area: 142 sqft
  • Garage: -
  • Heating: None
  • Pool: No
  • Fireplaces: 0
  • Basement: No basement

Lot Info

  • Zoning: R-2
  • Land Use: Commercial
  • Parcel Number: 06 29403-0000-00039-0000-P0003
  • Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

  • Year Assessed: 2022
  • Assessed Value: $50,000
  • County Est. Land Value: $40,000
  • Assessed Land Value: $40,000
  • County Est. Structure Value: $10,000

  • Market Estimate: -

Ownership

  • Name: Arkais Construction & Custom Cabine
  • Owner Occupied: No
  • Owner Mailing Address: 107 Highland Ave, Jersey City, Nj 07306
  • Years Owned: 256
  • Home Equity: -
  • Mortgage Balance Remaining: $0
  • Financed amount: -
  • Owner Type: Investor
  • Lien: N/A
  • Inherited: N/A
  • Foreclosure: No

Schools

  • Elementary School: Number 29 Elementary School with 4 star rating
  • Middle School: Ezra L. Nolan No. 40 Middle School with 1 star rating
  • High School: Lincoln High School with 1 star rating

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

$11,628

Deductible property tax

$2,426

Est. Depreciation Value

$37,519

Profit on this property

$44,820

Your total deduction

$6,753

So, your new taxable income is your previous income minus your total deduction ($150,000 - $6,753)

$143,247

Your old tax bill

$45,000

Your new tax bill

$42,974

Estimated tax savings

$2,026

property-location

94 Pearsall Ave Jersey City, New Jersey, 07305-3967

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,175/mo

Agent

Inquire about this property

Contact Test

Agent at BNB

$245,000

Zestimate

$67,241

Annual Revenue

BNBCalc predicts this property will get $242 per night with 73% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

43.8%

Cap Rate

18.29%

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

$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