Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 1112 Crim Rd, Bridgewater, NJ, 08807

4 bed • 4 bath • 12 guests • $855,000

BNB

Calc

Annual Revenue

$95,110

Profit (Cash Flow)

$11,390

Cap Rate

8.1%

Annual Revenue

$95,110

AirDNA projects $219/night at 66% occupancy ($52,792). Airbtics projects $420/night at 62% occupancy ($95,109). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 62% occupancy rate, $420 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Percentiles25%50%75%90%
Revenue$51,857$89,164$137,506$223,502
Occupancy50%61%75%89%
Nightly Rate$279$394$493$675

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$88,494
$266
89%
422$150❌❌✅Y / Y⭐️ 5 (75)
$59,277
$232
66%
422$200❌❌❌Y / Y⭐️ 5 (56)
$63,765
$562
31%
43.53$0❌❌✅Y / Y⭐️ 5 (34)
$93,957
$317
78%
431$150❌❌✅Y / Y⭐️ 5 (106)
$166,410
$674
66%
432$160❌❌❌Y / Y⭐️ 5 (23)
$139,385
$425
89%
444$195❌❌✅Y / Y⭐️ 5 (81)
$193,963
$993
52%
43.53$250✅❌✅Y / Y⭐️ 5 (17)
$133,113
$1,007
35%
442$100❌❌❌Y / Y⭐️ 4.5 (14)
$70,506
$341
55%
42.54$200❌❌❌Y / Y⭐️ 4.5 (34)
$57,901
$434
36%
42.53$150❌❌❌Y / Y⭐️ 5 (26)
$72,890
$457
43%
42.51$100✅❌❌Y / Y⭐️ 5 (95)
$110,126
$398
75%
42.52$180❌❌❌Y / Y⭐️ 4.5 (35)
$92,721
$390
64%
412$150✅❌✅N / Y⭐️ 5 (1)
$65,762
$228
77%
421$85❌❌❌N / N⭐️ 4.5 (89)
$179,889
$491
96%
41.54$200✅❌❌Y / Y⭐️ 5 (6)
$57,732
$296
52%
422$350❌❌❌Y / Y⭐️ 4.6 (15)
$102,843
$507
55%
42.52$175❌❌✅Y / Y⭐️ 5 (44)
$75,123
$298
66%
423$300❌❌❌Y / Y⭐️ 5 (22)
$129,258
$515
68%
433$240❌❌❌Y / Y⭐️ 5 (36)
$120,550
$499
65%
445$100❌✅✅Y / Y⭐️ 5 (4)
$104,968
$478
60%
41.53$0❌❌✅Y / N⭐️ 4 (3)
$81,839
$373
58%
421$125✅❌✅Y / Y⭐️ 4.4 (5)
$257,158
$688
100%
42.59$198❌❌✅Y / Y⭐️ 0 (2)
$164,334
$449
100%
42.52$125❌❌✅Y / Y⭐️ 5 (36)
$77,065
$448
47%
421$0✅❌✅Y / Y⭐️ 5 (1)
$80,769
$270
79%
41.52$150❌❌❌Y / Y⭐️ 5 (12)
$64,125
$269
62%
432$139✅✅❌Y / Y⭐️ 4.8 (12)
$59,732
$170
96%
441$0❌❌❌Y / N⭐️ 0 (0)
$62,586
$380
45%
422$0❌❌✅Y / Y⭐️ 0 (0)
$24,127
$103
64%
427$0❌❌✅Y / Y⭐️ 4 (14)
$65,628
$417
43%
414$0❌❌✅N / Y⭐️ 0 (0)
$60,504
$271
61%
42.53$0❌❌✅Y / Y⭐️ 4.5 (11)
$43,693
$256
45%
4230$430❌❌✅Y / Y⭐️ 4.5 (3)
$53,139
$224
57%
422$120❌❌❌N / N⭐️ 4 (3)
$69,151
$282
67%
4214$430❌❌✅Y / Y⭐️ 5 (7)
$135,328
$725
51%
443$0❌❌✅Y / Y⭐️ 0 (0)
$102,480
$359
78%
422$175❌❌✅Y / Y⭐️ 0 (0)
$58,854
$402
40%
427$0❌❌✅Y / Y⭐️ 4.3 (6)
$76,640
$349
60%
423$0❌❌✅Y / N⭐️ 0 (0)

Return Metrics

5.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$11,389$22,779$34,169$45,558$56,948$113,896$341,690
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$684,000$684,000$684,000$684,000$684,000$684,000$684,000
Down Payment$171,000$171,000$171,000$171,000$171,000$171,000$171,000
Property Appreciation$25,650$52,069$79,281$107,310$136,179$294,048$1,220,309
Total Return$892,039$929,848$968,450$1,007,868$1,048,127$1,262,945$2,417,000

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.48%

Cap Rate

8.07%

Return on Investment

21.88%

property-location

1112 Crim Rd Bridgewater, New Jersey, 08807

4 bed • 4 bath • 12 guests

Est. $4,101/mo

Agent

Inquire about this property

Contact Agent

44

Airbnb Investor Score

$11,389

Annual Profit

8.1%

Cap Rate

5.5%

Cash on Cash

$95,110

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $219/night at 66% occupancy ($52,792.36). Airbtics projects $420/night at 62% occupancy ($95,109).

Top 48% of comparables

Top 44% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$94,349

Avg annual revenue

62%

Avg occupancy rate

$420

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$100k

$175k

$260k

Sign up to see the data on 40 all comparables

$11,390

Profit

Revenue

$95,110

Operating Expenses

$26,044

Operating Income

$69,065

Mortgage & Taxes

$57,676

Profit (Cash Flow)

$11,390

$207,650

Cash Investment

Down Payment

$171,000

Renos & Furnishing

$11,000

Closing Costs

$25,650

Total

$207,650

DSCR Ratio

Acceptable

1.20

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.48%

Cap Rate

8.07%

STR 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

$40,579

Deductible property tax

$8,465

Your total deduction

$74,832

Your adjusted annual income

$150,000 - $74,832 = $75,168

Taxes on $75,168 (30%)

$22,550

Your old tax bill

$45,000

Your new tax bill

$22,550

Estimated tax savings

$22,450

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.67 sqft

Year built:

1960

Size:

-

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Forced Air, Natural Gas

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1.67 sqft
  • Building area: -
  • Garage: Yes
  • Heating: Forced air, natural gas
  • Pool: No
  • Fireplaces: 1
  • Basement: Yes
  • Cooling: Central Air
  • View: -
  • Parking: 2 Car Width, Asphalt, Attached Garage
  • Amenities: Dishwasher, Microwave, Range/Oven-Gas, Refrigerator, Gas Water Heater
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 2706007180000002270000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $669,000
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Schools

  • High School: Bridgewater Raritan High School with 6/10 star rating