BNBCalc Short Term Rental Investment Analysis 12 Twilight Pl, Middletown Township, NJ, 07758

2 bed • 1 bath • 4 guests • $475,000

BNB

Calc

Annual Revenue

$46,711

Profit (Cash Flow)

-$5,083

Cap Rate

5.7%

Annual Revenue

$46,711

AirDNA projects $176/night at 47% occupancy ($30,212). Airbtics projects $203/night at 63% occupancy ($46,711). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 63% occupancy rate, $203 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$26,664	$43,773	$76,054	$105,468
Occupancy	48%	64%	81%	90%
Nightly Rate	$147	$179	$248	$310

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Keansburg! Private home, close beach Pet Friendly	$45,903	$167	72%	2	1	1	$70	❌	❌	✅	N / N	⭐️ 5 (324)
Independent 2 bedroom beach house.	$30,909	$122	67%	2	1	1	$55	❌	❌	❌	Y / Y	⭐️ 4.5 (97)
Beachfront Apartment near Amusement Park w/ views	$36,128	$233	40%	2	1	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (12)
Perfect convenient cozy beach house	$33,938	$144	60%	2	1	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (65)
Home away from home	$30,789	$158	49%	2	1	2	$120	❌	❌	❌	N / Y	⭐️ 5 (23)
2BR Beach Cottage \| Ocean Views + Pet Friendly	$43,224	$136	82%	2	1	4	$200	❌	❌	✅	Y / Y	⭐️ 5 (41)
bayside cottage	$64,731	$303	58%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 5 (56)
Beautiful private downstairs of house . 2 bedrooms	$26,451	$99	73%	2	1	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (218)
Lovely entire house in red bank sleeps 8	$34,520	$129	71%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (148)
Newly Renovated Sergeants Quarter, Sandy Hook NJ	$39,317	$258	41%	2	1	3	$100	✅	❌	✅	Y / Y	⭐️ 5 (59)
Beach Cottage Apt 3br 1K 2Q 1F, Walk to Bch, Grill	$31,420	$216	38%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (84)
Shu's House (3 BR)	$53,395	$155	92%	2	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Downtown Red Bank Getaway	$80,809	$242	88%	2	1	2	$80	❌	❌	❌	N / N	⭐️ 5 (38)
Highlands Family Surf House	$60,009	$403	35%	2	1.5	2	$189	❌	❌	❌	Y / Y	⭐️ 5 (12)
Beach Haus	$69,515	$411	44%	2	2	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cozy Beach Block House~Walk 2 Beach, Bars, & More~	$59,133	$210	73%	2	1.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (83)
Life is better at the beach. 1 mile to the beach	$33,046	$161	53%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (185)
Leonardo Marina 2 bed pet friendly	$47,404	$270	47%	2	1	2	$180	❌	❌	✅	Y / Y	⭐️ 5 (46)
NYC VIEW “NEW” BEACH COTTAGE!	$39,320	$179	57%	2	1	4	$75	❌	❌	✅	Y / Y	⭐️ 5 (31)
Private 2-Bedroom with large patio	$55,828	$245	61%	2	1	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (54)
NEW! Family-Friendly Keansburg Home: Walk to Beach	$45,981	$275	43%	2	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (14)
2 Bedroom blocks from the beach with free parking	$108,996	$312	93%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (40)
1 block to Pier Village, Wave Hotel, Beach	$37,201	$180	50%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (66)
2BR Oceanview Shore House, walk to beach/nightlife	$41,452	$175	61%	2	1	2	$135	❌	❌	❌	N / Y	⭐️ 5 (99)
Red Rooster Lake House Suite	$48,974	$148	90%	2	1	2	$40	❌	❌	✅	N / N	⭐️ 5 (52)
Your Two Bedroom Ocean Apartment, Steps From Beach	$49,460	$262	51%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (255)
Cozy 2 bedroom cottage a stroll away from beach!	$25,617	$185	37%	2	1	3	$75	❌	❌	❌	Y / Y	⭐️ 5 (25)
Quintessential Lux Loft Apt.	$35,509	$147	66%	2	1	1	$0	❌	❌	❌	Y / N	⭐️ 4.5 (65)
Chic Mezz Loft w/ Rooftop & Shoreline Nearby	$105,604	$310	90%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (250)
Cocoa’s Home. Comfy, cozy, intimate setting	$41,554	$127	86%	2	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (58)
Romantic/King Bed/Whole House/Train NYC/Dream Mall	$43,281	$169	66%	2	1	2	$129	❌	❌	✅	Y / Y	⭐️ 5 (131)
Basement Studio near Rutgers/Jersey Shore	$21,718	$66	88%	2	1	1	$10	❌	❌	❌	Y / Y	⭐️ 5 (905)
Lovely 2bedroom unit in the heart of mill basin	$46,852	$179	70%	2	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (124)
Lovely 2 Bedroom Condo in South Brooklyn	$72,805	$231	83%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (172)
Cozy 2-Bedroom w/ parking in Canarsie Brooklyn	$62,880	$197	81%	2	1	1	$235	❌	❌	✅	N / Y	⭐️ 5 (71)
BK-Cultural Zen - Fast Wifi	$75,546	$319	62%	2	1	2	$150	❌	❌	❌	N / Y	⭐️ 4.5 (97)
Lovely 2 bedroom home in the heart of Brooklyn	$59,945	$233	68%	2	1.5	2	$150	❌	❌	❌	Y / N	⭐️ 5 (72)
Entire Home in Woodbridge Twp	$35,580	$96	100%	2	2	2	$40	❌	❌	❌	Y / Y	⭐️ 5 (106)

Return Metrics

-4.4% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,083	-$10,166	-$15,250	-$20,333	-$25,416	-$50,833	-$152,501
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000	$380,000
Down Payment	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000	$95,000
Property Appreciation	$14,250	$28,927	$44,045	$59,616	$75,655	$163,360	$677,949
Total Return	$484,166	$493,760	$503,795	$514,283	$525,238	$587,526	$1,000,448

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-4.4%

Cap Rate

5.67%

Return on Investment

11.97%

12 Twilight Pl Middletown Township, New Jersey, 07758

2 bed • 1 bath • 4 guests

Purchase Price

Est. $2,278/mo

Inquire about this property

Contact Agent

-4

Airbnb Investor Score

-$5,083

Annual Profit

5.7%

Cap Rate

-4.4%

Cash on Cash

$46,711

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $176/night at 47% occupancy.Projected nightly rate is $203/night at 63% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$47,626

Avg annual revenue

63%

Avg occupancy rate

$203

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

$10k

$45k

$75k

$110k

-$5,083

Profit

Revenue

$46,711

Operating Expenses

$19,752

Operating Income

$26,959

Mortgage & Taxes

$32,042

Profit (Cash Flow)

-$5,083

$115,500

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$6,250

Closing Costs

$14,250

Total

$115,500

DSCR Ratio

Weak

0.84

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-4.4%

Cap Rate

5.67%

Return on Investment

11.97%

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

$22,544

Deductible property tax

$4,703

Your total deduction

$53,003

Your adjusted annual income

$150,000 - $53,003 = $96,997

Taxes on $96,997 (30%)

$29,099

Your old tax bill

$45,000

Your new tax bill

$29,099

Estimated tax savings

$15,901

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