BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 14 Hilltop Rd

2 bed • 1 bath • 6 guests • $693,000

BNB

Calc

Annual Revenue

$48,388

Profit (Cash Flow)

-$18,330

Cap Rate

4.1%

Annual Revenue

$48,388

AirDNA projects $207/night at 64% occupancy ($48,387). Airbtics projects $212/night at 54% occupancy ($41,813). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 64% occupancy rate, $207 rate per night.

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

Percentiles25%50%75%90%
Revenue$23,955$37,968$64,462$97,771
Occupancy37%49%70%82%
Nightly Rate$167$200$239$313

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Luke Lake House- Waterfront, Hotub, Kayaks, Fun!

No image available

$65,660
$299
60%
221$0❌✅✅Y / N⭐️ 4.9 (176)
Lakeside Home w/Lake Access, Dock & Water Views!

No image available

$34,732
$113
76%
222$150❌❌❌Y / Y⭐️ 5 (105)
Waterfront Lake Hopatcong Vacation Rental w/ Dock

No image available

$65,951
$252
68%
223$93❌❌✅Y / Y⭐️ 4.8 (24)
Lake Side Cabin with Lake View(Dock slip included)

No image available

$52,245
$229
61%
213$128❌❌✅Y / Y⭐️ 5 (22)
Lake Hopatcong hide away

No image available

$24,496
$148
43%
212$75❌❌❌Y / Y⭐️ 5 (108)
Lakeview Cozy Cottage w/ 2 bedrooms & 1 bath

No image available

$41,506
$172
61%
211$115❌❌❌Y / Y⭐️ 5 (133)
Charming Lake House w/ Large Dock

No image available

$37,163
$119
76%
211$135❌❌✅N / Y⭐️ 4.8 (165)
Sun-Lit Vernon Condo < 2 Mi to Ski Resort!

No image available

$24,901
$135
43%
222$135❌❌❌Y / Y⭐️ 4.9 (22)
2 Bedroom Hotel Suite at Mountain Creek Resort

No image available

$36,802
$184
53%
222$79❌❌❌Y / Y⭐️ 4.8 (202)
Best Location Best Views Appalachian Lodge #212

No image available

$32,051
$239
34%
221$110✅✅❌Y / Y⭐️ 5 (27)
Best Location Best Views Appalachian Lodge #248

No image available

$29,758
$234
33%
221$115✅✅❌Y / Y⭐️ 5 (63)
Appalachian Lodge #136 @ Mtn Creek Mtn Front Pool

No image available

$41,063
$239
45%
221$100✅✅❌Y / Y⭐️ 5 (77)
Mountain Creek Resort Home - Hot Tub & Pool Access

No image available

$39,653
$229
41%
222$129✅✅❌Y / Y⭐️ 4.5 (27)
Black Creek Sanctuary @ Mtn Creek Hot Tub 23

No image available

$29,160
$200
37%
221$115✅✅❌Y / Y⭐️ 4.8 (86)
The Wine & Wilderness Hideaway [Cal King •1hr NYC]

No image available

$75,796
$204
98%
222$105❌❌✅Y / Y⭐️ 5 (109)
New Luxury Ski Condo-2 Full Bathrooms

No image available

$29,383
$152
51%
222$100❌❌❌Y / Y⭐️ 5 (53)
Beautiful Vernon Views Loft

No image available

$53,823
$190
74%
222$167❌❌❌Y / Y⭐️ 5 (89)
Mountain front Ski-In/Ski-Out Pool Hot Tub 312

No image available

$34,508
$233
38%
221$110✅✅❌Y / Y⭐️ 4.9 (121)
Romantic Lake Cabin, Indoor Hot Tub, 1 hr from NYC

No image available

$53,411
$310
44%
222$150❌✅❌Y / Y⭐️ 5 (63)
Country Chic Getaway at Black Creek Sanctuary

No image available

$57,454
$189
81%
222$70✅✅❌Y / Y⭐️ 4.9 (222)
Spacious Lakefront Home on Lake Hopatcong

No image available

$62,711
$346
48%
236$200❌❌✅Y / Y⭐️ 4.8 (22)
Mountain Retreat Condo - Weddings, Skiing, & More!

No image available

$43,194
$134
82%
222$120❌❌❌Y / Y⭐️ 5 (166)
Lake Hopatcong 2-Bedroom Basecamp

No image available

$42,515
$114
98%
2128$75❌❌✅N / Y⭐️ 4.9 (396)
Skiing Golf Front Shower Mtn Creek 1 Le #4

No image available

$30,769
$175
44%
221$95❌✅❌Y / Y⭐️ 4.8 (46)
Ski, pool, hot tub, Sauna, rm 412

No image available

$67,789
$381
46%
221$115✅✅❌Y / Y⭐️ 5 (87)
Cozy condo in Ski Resort. 2 bedroom/2 bath Unit226

No image available

$30,439
$263
31%
222$110✅✅❌Y / Y⭐️ 4.8 (39)
The Oasis of Vernon

No image available

$21,399
$151
34%
221$85❌❌✅Y / Y⭐️ 5 (54)
200 yards from Minerals - great location

No image available

$21,501
$185
30%
221$120❌❌❌Y / Y⭐️ 4.7 (108)
Cozy Lakefront House with a private dock and lakef

No image available

$33,790
$93
81%
212$225❌❌✅Y / Y⭐️ 4.8 (47)
Cabin on Lake Mohawk

No image available

$66,130
$343
51%
212$150✅❌❌Y / N⭐️ 4.7 (29)
Mountain View Townhome

No image available

$49,996
$199
65%
223$150❌✅❌Y / Y⭐️ 4.9 (13)
Beautiful and Cozy, Lake view, hot tub, privt yard

No image available

$59,196
$229
69%
213$95❌❌❌Y / Y⭐️ 4.8 (50)
Lake Hopatcong Waterfront -Raccoon Island-Dock

No image available

$91,432
$235
100%
217$150❌❌✅Y / Y⭐️ 5 (9)
Beautiful Cozy 2 bedroom house spacious backyard

No image available

$28,179
$184
41%
211$85❌❌❌N / Y⭐️ 4.7 (72)
Lake Hopatcong Getaway Cabin

No image available

$36,030
$102
90%
2128$75❌❌✅N / Y⭐️ 5 (330)
Mtn Creek Great Gorge - Ski, Snowboard and Tubing

No image available

$41,144
$202
53%
222$149❌❌❌Y / Y⭐️ 4.9 (30)

Return Metrics

-11.06% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$18,330-$36,660-$54,991-$73,321-$91,652-$183,304-$549,913
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$554,400$554,400$554,400$554,400$554,400$554,400$554,400
Down Payment$138,600$138,600$138,600$138,600$138,600$138,600$138,600
Property Appreciation$20,790$42,203$64,259$86,977$110,376$238,334$989,092
Total Return$695,459$698,542$702,268$706,655$711,724$748,029$1,132,179

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-11.06%

Cap Rate

4.1%

Return on Investment

5.59%

property-location

14 Hilltop Rd Green Township, New Jersey, 07821

2 bed • 1 bath • 6 guests

Est. $3,324/mo

Agent

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$18,330

Annual Profit

4.1%

Cap Rate

-11.1%

Cash on Cash

$48,388

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $207/night at 64% occupancy.Projected nightly rate is $212/night at 54% occupancy.

Top 31% of comparables

Top 44% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$42,030

Avg annual revenue

54%

Avg occupancy rate

$212

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

$15k

$40k

$65k

$90k

Sign up to see the data on 40 all comparables

-$18,330

Profit

Revenue

$48,388

Operating Expenses

$19,970

Operating Income

$28,417

Mortgage & Taxes

$46,748

Profit (Cash Flow)

-$18,330

$165,640

Cash Investment

Down Payment

$138,600

Renos & Furnishing

$6,250

Closing Costs

$20,790

Total

$165,640

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-11.06%

Cap Rate

4.1%

Profit (Cummulative)

-$18,330

$554,400

$6,250

$20,790

$0

Total Gain

$9,268

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

$32,890

Deductible property tax

$6,861

Your total deduction

$65,152

Your adjusted annual income

$150,000 - $65,152 = $84,848


Taxes on $84,848 (30%)

$25,454

Your old tax bill

$45,000

Your new tax bill

$25,454


Estimated tax savings

$19,546

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

-

Year built:

1940

Size:

1,182 sqft

Type:

SFR

Parking:

-

Heating:

-

Sold Comparables

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
29 Isabelle Ave11666-2,5001906$210,976-
151 Schwarz Blvd311,590-11,9791950$500,000-
316 Squaw Trl321,674-0-$490,000-
266 Lakeside Ave--1,153-01900$0-
316 Lakeside Blvd--840-3,7681905$0-
51 Schwarz Blvd--820-11,9791939$0641
10 Mississippi Ave11815-4,8791940$536,500-
221 Maxim Dr211,221-01916$415,000-
218 Maxim Dr--518-01940$140,000-
8 Skytop Rd--1,150-01950$0-

Property Details

  • MLS Status: Active
  • Property Use: Single Family Residence
  • Stories: 1
  • Lot size: -
  • Building area: 1,182 sqft
  • Garage: No
  • Heating:
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: -
  • View: -
  • Parking: -
  • Amenities: -
  • Price per square foot: -

Lot Info

  • Zoning: -
  • Land Use: Residential
  • Parcel Number: 12 50608-0000-00008
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $503,900
  • County Est. Land Value: $255,500
  • Assessed Land Value: $255,500
  • County Est. Structure Value: $248,400
  • Market Estimate: -


Sale history

DateSale Price% FinancedBuyer
06/02/22$479,00075%Craig Clinton, Mary Ladolcetta
06/07/19$365,000100%Jeffrey S Smith, Linda Bartek Smith
01/07/15$00%Cristian A Aciu, Alisa F Aciu
09/10/14$200,000100%Cristian S Aciu, Alisa F Aciu
07/19/06$00%Bertha Callanan

Ownership

  • Name: Craig Clinton
  • Owner Occupied: Yes
  • Owner Mailing Address: 14 Hilltop Cir, Hopatcong, NJ 07843
  • Years Owned: 28
  • Home Equity: $35,750
  • Mortgage Balance Remaining: $359,250
  • Financed amount: -
  • Owner Type: Individual
  • Lien: No
  • Inherited: No
  • Foreclosure: No