property-location

1112 Putnam Ave 3 Plainfield, New Jersey

8 bed • 3 bath • 14 guests

Purchase Price

Est. $3,332/mo

$92,668

Annual Revenue

Median of 24 comps selected by Jaime, creator of this analysis.

Avg Daily Rate
$474
Occupancy
54%

$10k

$140k

$270k

$410k

Sign up to see the data on 48 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$49,786

Profit

Revenue

$92,668

Operating Expenses

$35,457

Operating Income

$57,211

Mortgage & Taxes

$7,425

Profit (Cash Flow)

$49,786

$18,750

Cash Investment

Renos & Furnishing

$18,750

Total

$18,750

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

6.29%

Cap Rate

7.62%

Profit (Cummulative)

$49,786

$0

$18,750

$22,500

$2,780

Total Gain

$75,066

STR Tax Calculator (USA)

Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.

If you buy this property, your estimated tax deduction will be...

Deductible mortgage interest

$0

Deductible property tax

$7,425

Estimated gross deduction

$179,973

Your income tax rate

Estimated tax savings

$53,992

Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.

Plan to claim the STR loophole?

To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.