BNBCalc.com Investment Analysis Report of 1321 W Magnolia Ave, Sea Girt, NJ 08750, USA

3 bed • 1 bath • 9 guests • $600,000

BNB

Calc

Return Metrics

10.59% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

11.4%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.59%

Cap Rate

8.89%

Return on Investment

62.11%

Annual Revenue

$77,340

AirDNA projects $385/night at 53% occupancy ($74,528).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,998

Annual Expenses

$23,974

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,345

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$645

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

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

$24,156

Deductible property tax

$6,600

Est. Depreciation Value

$281,618

Profit on this property

$53,366

Your total deduction

$259,008

So, your new taxable income is your previous income minus your total deduction ($150,000 - $259,008)

-$109,008

Your old tax bill

$45,000

Your new tax bill

-$32,702

Estimated tax savings

$77,702

1321 W Magnolia Ave

Sea Girt, New Jersey, 08750-2314

3 bed • 1 bath • 9 guests • $600,000

Annual Revenue

$77,340

Profit (Cash Flow)

$15,494

Cap Rate

8.9%

Annual Revenue

$77,340

AirDNA projects $385/night at 53% occupancy ($74,528)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.59% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

11.4%

Revenue Appreciation

0%

Cash on Cash Return

10.59%

Cap Rate

8.89%

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

$24,156

Deductible property tax

$6,600

Your total deduction

$67,152

Your adjusted annual income

$150,000 - $67,152 = $82,848

Taxes on $82,848 (30%)

$24,854

Your old tax bill

$45,000

Your new tax bill

$24,854

Estimated tax savings

$20,146

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