14 Hilltop Rd Green Township, New Jersey, 07821
2 bed • 1 bath • 6 guests
Est. $3,324/mo

This property is for sale!
Contact Agent
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
29 Isabelle Ave | 1 | 1 | 666 | - | 2,500 | 1906 | $210,976 | - |
151 Schwarz Blvd | 3 | 1 | 1,590 | - | 11,979 | 1950 | $500,000 | - |
316 Squaw Trl | 3 | 2 | 1,674 | - | 0 | - | $490,000 | - |
266 Lakeside Ave | - | - | 1,153 | - | 0 | 1900 | $0 | - |
316 Lakeside Blvd | - | - | 840 | - | 3,768 | 1905 | $0 | - |
51 Schwarz Blvd | - | - | 820 | - | 11,979 | 1939 | $0 | 641 |
10 Mississippi Ave | 1 | 1 | 815 | - | 4,879 | 1940 | $536,500 | - |
221 Maxim Dr | 2 | 1 | 1,221 | - | 0 | 1916 | $415,000 | - |
218 Maxim Dr | - | - | 518 | - | 0 | 1940 | $140,000 | - |
8 Skytop Rd | - | - | 1,150 | - | 0 | 1950 | $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
Date | Sale Price | % Financed | Buyer |
---|---|---|---|
06/02/22 | $479,000 | 75% | Craig Clinton, Mary Ladolcetta |
06/07/19 | $365,000 | 100% | Jeffrey S Smith, Linda Bartek Smith |
01/07/15 | $0 | 0% | Cristian A Aciu, Alisa F Aciu |
09/10/14 | $200,000 | 100% | Cristian S Aciu, Alisa F Aciu |
07/19/06 | $0 | 0% | 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