BNBCalc.com Investment Analysis Report of 114 George St, Robbinsville Twp, NJ 08691, USA

4 bed • 3 bath • 7 guests • $650,000

BNB

Calc

Return Metrics

26.8% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

26.8%

Cap Rate

13.35%

Return on Investment

42.95%

Annual Revenue

$115,476

AirDNA projects $416/night at 52% occupancy ($79,009).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,391

Annual Expenses

$28,692

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,662

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$962

Management & Platform Fees

$289

Platform Fee (i.e. Airbnb)

$289

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$306,247

Profit on this property

$86,784

Your total deduction

$256,748

So, your new taxable income is your previous income minus your total deduction ($150,000 - $256,748)

-$106,748

Your old tax bill

$45,000

Your new tax bill

-$32,024

Estimated tax savings

$77,024

114 George St Robbinsville Township, New Jersey, 08691-4116

4 bed • 3 bath • 7 guests • $650,000

Annual Revenue

$115,476

Profit (Cash Flow)

$42,948

Cap Rate

13.4%

Annual Revenue

$115,476

AirDNA projects $416/night at 52% occupancy ($79,010)

Occupancy Rate

Avg Daily Rate

Return Metrics

26.8% 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

26.8%

Cap Rate

13.35%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$48,092

Your adjusted annual income

$150,000 - $48,092 = $101,908

Taxes on $101,908 (30%)

$30,573

Your old tax bill

$45,000

Your new tax bill

$30,573

Estimated tax savings

$14,427

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