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 2 Whitenack Road, Califon, NJ

1 bed β€’ 1 bath β€’ 1 guests β€’ $1,016,400

BNB

Calc

Annual Revenue

$44,158

Profit (Cash Flow)

-$43,826

Cap Rate

2.4%

Annual Revenue

$44,158

AirDNA projects $185/night at 52% occupancy ($35,136). Airbtics projects $137/night at 65% occupancy ($32,524). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $155 rate per night.

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

Percentiles25%50%75%90%
Revenue$21,197$31,783$45,869$66,485
Occupancy51%66%78%93%
Nightly Rate$110$127$155$190

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
Cottage by River/Fishing/Bike- No Cleaning Fee!

No image available

$57,023
$190
82%
112$0❌❌❌N / Y⭐️ 5 (103)
Carriage House

No image available

$24,920
$157
43%
113$35βŒβŒβœ…Y / Y⭐️ 5 (87)
Cozy cottage, serene with views

No image available

$35,384
$148
62%
112$85βŒβŒβœ…Y / Y⭐️ 5 (51)
Private Villa

No image available

$34,038
$150
62%
111$0❌❌❌Y / Y⭐️ 5 (147)
Clean, one BR apartment.

No image available

$24,297
$94
69%
111$30❌❌❌N / Y⭐️ 5 (47)
Idyllic 1 Bedroom Cottage in picturesque setting.

No image available

$56,718
$214
71%
112$65❌❌❌Y / Y⭐️ 5 (114)
Private Guest House

No image available

$38,872
$109
97%
112$25βŒβŒβœ…Y / Y⭐️ 5 (203)
Private Waterfront Park - Firepit Hammocks Islands

No image available

$20,134
$120
43%
111$39βŒβŒβœ…Y / Y⭐️ 5 (174)
The Cottage at Hershey Lane Farm

No image available

$39,333
$184
56%
111$60❌❌❌N / Y⭐️ 5 (76)
Minutes to Rutgers University! FREE Parking Onsite

No image available

$16,514
$96
47%
111$0βŒβŒβœ…N / Y⭐️ 4.5 (12)
Cozy LakeView Farm near NYC/Rt.80 & Del. Water Gap

No image available

$20,724
$105
51%
112$75βŒβŒβœ…Y / Y⭐️ 5 (129)
Riverwood Bungalow- Bucks County Getaway

No image available

$41,886
$123
89%
112$70βŒβŒβœ…Y / Y⭐️ 5 (224)
Riverwood Cottage-borders Bucks County state park

No image available

$46,259
$131
94%
111$70❌❌❌Y / Y⭐️ 5 (532)
The Summer Kitchen Cottage: Pastoral Elegance

No image available

$43,266
$273
41%
111$100βŒβŒβœ…N / N⭐️ 5 (83)
Private suite, 2 blocks to town

No image available

$20,199
$125
43%
112$40❌❌❌N / Y⭐️ 5 (137)
C’est La Vie Lakeview W/Optional Boat Slip

No image available

$40,070
$111
93%
112$75βŒβŒβœ…N / Y⭐️ 5 (84)
Peaceful Vacation rental near the Pocono mountains

No image available

$24,846
$127
52%
112$35βŒβŒβœ…Y / Y⭐️ 5 (111)
Adorable LakeHouse w/Lake Access

No image available

$31,200
$119
68%
111$70❌❌❌Y / Y⭐️ 4.8 (67)
Indulge in a Charming Vintage Glamping Adventure!

No image available

$32,950
$175
47%
111$75❌❌❌N / Y⭐️ 5 (25)
*1bdrm*Free Private Parking*WI-FI*Washer/Dryer*Gym

No image available

$36,029
$128
74%
111$125βŒβŒβœ…Y / Y⭐️ 5 (31)
C &J Signature Stays Downtown Morristown Apartment

No image available

$45,692
$175
69%
114$125❌❌❌Y / Y⭐️ 5 (119)
Comfortable One Bedroom Apartment

No image available

$26,386
$99
69%
112$60❌❌❌N / Y⭐️ 5 (40)
COZY*1BD*APT in the heart Historic Bound Brook NJ

No image available

$33,401
$104
83%
112$110❌❌❌Y / Y⭐️ 5 (79)
Location! Location! Location!

No image available

$43,993
$193
61%
112$75❌❌❌Y / Y⭐️ 5 (127)
A Short Drive to Nassau Park! Pet-friendly Rental!

No image available

$22,213
$119
51%
111$0βŒβŒβœ…N / Y⭐️ 0 (2)
Central by Marriott & RWJHosp I 1BD | WiFi | Pkng

No image available

$33,592
$141
63%
112$90❌❌❌Y / Y⭐️ 5 (34)
Lovely - 1 bedroom apartment in Ground Floor.

No image available

$29,596
$116
65%
112$150❌❌❌Y / Y⭐️ 5 (62)
Entire guest Suite private entrance and bathroom.

No image available

$22,265
$86
67%
112$70βŒβŒβœ…N / N⭐️ 5 (62)
Historic house, modern amenities

No image available

$39,742
$110
97%
112$70βŒβŒβœ…N / N⭐️ 5 (25)
Contemporary Unit W/ Full Kitchen! FREE Parking!

No image available

$33,069
$139
65%
111$0βŒβŒβœ…N / Y⭐️ 0 (0)
Nature Lovers Cottage

No image available

$29,046
$102
77%
111$50❌❌❌Y / Y⭐️ 4.7 (37)
Full Apartment near Hackettstown

No image available

$22,948
$63
99%
11.52$40❌❌❌Y / Y⭐️ 5 (134)
Modern & Comfortable Apt | Gym | Free Parking

No image available

$38,375
$137
74%
112$125βŒβŒβœ…Y / Y⭐️ 5 (50)
The Acorn. Private lil’ retreat.

No image available

$50,626
$152
91%
111$0❌❌❌N / N⭐️ 5 (25)
Somerset*1Bd*FreeParking*FastWifi*Gym*Train 2 NY

No image available

$33,282
$148
59%
112$90❌❌❌Y / Y⭐️ 4.5 (33)
Belvidere, Apartment recently renovated.

No image available

$15,914
$112
38%
111$28βŒβŒβœ…N / Y⭐️ 5 (110)
Modern 1 bedroom apt in historic Bound Brook, NJ

No image available

$37,075
$112
84%
113$145❌❌❌Y / Y⭐️ 4.8 (80)
Your Den | 1BR | 30+ Day Stays | Free Parking

No image available

$40,274
$155
69%
112$150βŒβŒβœ…Y / Y⭐️ 5 (16)

Return Metrics

-18.41% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$43,825-$87,651-$131,477-$175,302-$219,128-$438,256-$1,314,770
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$813,120$813,120$813,120$813,120$813,120$813,120$813,120
Down Payment$203,280$203,280$203,280$203,280$203,280$203,280$203,280
Property Appreciation$30,492$61,898$94,247$127,567$161,886$349,556$1,450,669
Total Return$1,003,066$990,647$979,170$968,664$959,157$927,699$1,152,299

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-18.41%

Cap Rate

2.43%

Return on Investment

-1.4%

property-location

2 Whitenack Rd Califon, New Jersey, 07830

1 bed β€’ 1 bath β€’ 1 guests

Est. $4,875/mo

Agent

Inquire about this property

Contact Agent

$1,016,400

Zestimate

-71

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


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

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

0.36

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%

Profit (Cummulative)

-$43,826

$813,120

$4,250

$30,492

$0

Total Gain

-$3,348

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

$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

🀩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service