BNBCalc.com Investment Analysis Report of 1521 N Michigan Ave, Atlantic City, NJ 08401, USA

3 bed • 1.5 bath • 6 guests • $240,000

BNB

Calc

Return Metrics

21.84% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

21.84%

Cap Rate

12.53%

Return on Investment

36.88%

Annual Revenue

$50,572

AirDNA projects $322/night at 43% occupancy ($50,571).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,708

Annual Expenses

$20,494

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,121

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$421

Management & Platform Fees

$126

Platform Fee (i.e. Airbnb)

$126

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

$11,391

Deductible property tax

$2,376

Est. Depreciation Value

$115,895

Profit on this property

$30,077

Your total deduction

$99,585

So, your new taxable income is your previous income minus your total deduction ($150,000 - $99,585)

$50,415

Your old tax bill

$45,000

Your new tax bill

$15,125

Estimated tax savings

$29,875

1521 N Michigan Ave

Atlantic City, New Jersey, 08401-1722

3 bed • 1.5 bath • 6 guests • $240,000

Annual Revenue

$50,572

Profit (Cash Flow)

$13,889

Cap Rate

12.5%

Annual Revenue

$50,572

AirDNA projects $322/night at 43% occupancy ($50,572)

Occupancy Rate

Avg Daily Rate

Return Metrics

21.84% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

21.84%

Cap Rate

12.53%

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

$11,391

Deductible property tax

$2,376

Your total deduction

$20,569

Your adjusted annual income

$150,000 - $20,569 = $129,431

Taxes on $129,431 (30%)

$38,829

Your old tax bill

$45,000

Your new tax bill

$38,829

Estimated tax savings

$6,171

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