BNBCalc Short Term Rental Investment Analysis 140 Peachcroft Dr

4 bed • 4 bath • 8 guests • $1,306,700

BNB

Calc

Report by:

Onboarding Flow User

user-for-onboarding-flow@bnbcalc.com

Annual Revenue

$91,603

Profit (Cash Flow)

$53,078

Cap Rate

5.1%

Annual Revenue

$91,603

AirDNA projects $627/night at 40% occupancy ($91,603). Airbtics projects $382/night at 69% occupancy ($96,271). Airbtics predicts this property will perform in the 43% revenue percentile

BNB Calc projects a 40% occupancy rate, $627 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$66,404	$102,787	$145,756	$210,891
Occupancy	55%	73%	85%	94%
Nightly Rate	$309	$366	$442	$575

Seasonality (Profit by Month)

Return Metrics

3.93% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$53,078	$106,156	$159,235	$212,313	$265,392	$530,784	$1,592,353
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$1,306,700	$1,306,700	$1,306,700	$1,306,700	$1,306,700	$1,306,700	$1,306,700
Property Appreciation	$39,201	$79,578	$121,166	$164,002	$208,123	$449,395	$1,865,003
Total Return	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN	$NaN

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.93%

Cap Rate

5.05%

Return on Investment

6.82%

140 Peachcroft Dr Bernardsville, New Jersey, 07924-1009

4 bed • 4 bath • 8 guests

Purchase Price

Est. $6,267/mo

Inquire about this property

Contact Agent

$1,306,700

Zestimate

$91,603

Annual Revenue

BNBCalc predicts this property will get $382 per night with 69% occupancy, putting it in the top 43% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 1% of comparables

Seasonality

$53,078

Profit

Revenue

$91,603

Operating Expenses

$25,588

Operating Income

$66,015

Mortgage & Taxes

$12,936

Profit (Cash Flow)

$53,078

$1,317,700

Cash Investment

Down Payment

$1,306,700

Renos & Furnishing

$11,000

Total

$1,317,700

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.93%

Cap Rate

5.05%

Return on Investment

6.82%

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

Deductible property tax

$12,936

Your total deduction

$38,102

Your adjusted annual income

$150,000 - $38,102 = $111,898

Taxes on $111,898 (30%)

$33,569

Your old tax bill

$45,000

Your new tax bill

$33,569

Estimated tax savings

$11,431

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:

230,868 sqft

Year built:

1978

Size:

3,718 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 230,868 sqft

Building area: 3,718 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: R1

Land Use: Residential

Parcel Number: 03 00010-0000-00008

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $860,800

County Est. Land Value: $486,000

Assessed Land Value: $486,000

County Est. Structure Value: $374,800

Market Estimate: $1,941,866

Sale history

Date	Sale Price	% Financed	Buyer
01/16/21	$865,000	80%	Alice C Ryan, Matthew F Norcia
02/26/15	$0	0%	Williame S Woodson Iv, Stephanie B Woodson

Ownership

Name: Alice C Ryan

Owner Occupied: Yes

Owner Mailing Address: 140 Peachcroft Dr, Bernardsville, Nj 07924

Years Owned: 38

Home Equity: $375,000

Mortgage Balance Remaining: $692,000

Financed amount: -

Owner Type: Individual

Lien: No

Inherited: No

Foreclosure: No