BNBCalc Short Term Rental Investment Analysis 114 George St, Robbinsville Twp, NJ 08691, USA

4 bed • 3 bath • 7 guests • $650,000

BNB

Calc

Annual Revenue

$115,476

Profit (Cash Flow)

$43,537

Cap Rate

13.4%

Annual Revenue

$115,476

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

BNB Calc projects a 76% occupancy rate, $416 rate per night.

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

Return Metrics

27.16% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$43,536	$87,073	$130,610	$174,147	$217,683	$435,367	$1,306,103
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,385	$13,165	$20,362	$28,004	$36,117	$84,834	$520,000
Down Payment	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000	$130,000
Property Appreciation	$19,500	$39,585	$60,272	$81,580	$103,528	$223,545	$927,720
Total Return	$199,422	$269,823	$341,245	$413,732	$487,329	$873,747	$2,883,823

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.16%

Cap Rate

13.44%

Return on Investment

43.32%

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

4 bed • 3 bath • 7 guests

Purchase Price

Est. $3,118/mo

Inquire about this property

Contact Agent

$115,476

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,537

Profit

Revenue

$115,476

Operating Expenses

$28,092

Operating Income

$87,384

Mortgage & Taxes

$43,847

Profit (Cash Flow)

$43,537

$160,250

Cash Investment

Down Payment

$130,000

Renos & Furnishing

$10,750

Closing Costs

$19,500

Total

$160,250

DSCR Ratio

Strong

1.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.16%

Cap Rate

13.44%

Return on Investment

43.32%

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

$30,850

Deductible property tax

$6,435

Your total deduction

$22,341

Your adjusted annual income

$150,000 - $22,341 = $127,659

Taxes on $127,659 (30%)

$38,298

Your old tax bill

$45,000

Your new tax bill

$38,298

Estimated tax savings

$6,702

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