2 Whitenack Rd Califon, New Jersey, 07830
1 bed β’ 1 bath β’ 1 guests
Est. $4,875/mo

Inquire about this property
Contact Agent
$1,016,400
Zestimate
Airbnb Investor Score
-$43,825
Annual Profit
2.4%
Cap Rate
-18.4%
Cash on Cash
$44,158
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $185/night at 52% occupancy.Projected nightly rate is $137/night at 65% occupancy.
Top 26% of comparables
Top 26% 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.
$32,946
Avg annual revenue
65%
Avg occupancy rate
$137
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$15k
$30k
$45k
$60k
Sign up to see the data on 40 all comparables
-$43,826
Profit
Revenue
$44,158
Operating Expenses
$19,421
Operating Income
$24,737
Mortgage & Taxes
$68,563
Profit (Cash Flow)
-$43,826
$238,022
Cash Investment
Down Payment
$203,280
Renos & Furnishing
$4,250
Closing Costs
$30,492
Total
$238,022
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-18.41%
Cap Rate
2.43%
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
$48,239
Deductible property tax
$10,062
Your total deduction
$145,105
Your adjusted annual income
$150,000 - $145,105 = $4,895
Taxes on $4,895 (30%)
$1,468
Your old tax bill
$45,000
Your new tax bill
$1,468
Estimated tax savings
$43,532
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:
3.7 sqft
Year built:
2003
Size:
3,995 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 3.7 sqft
- Building area: 3,995 sqft
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: $254
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 240001400000001708
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $717,500
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,016,400
Schools
- High School: Voorhees High School with 9/10 star rating