BNBCalc Short Term Rental Investment Analysis 211 89th St, Sea Isle City, NJ 08243, USA

5 bed • 5 bath • 16 guests • $2,100,000

BNB

Calc

Annual Revenue

$189,342

Profit (Cash Flow)

$9,989

Cap Rate

7.2%

Annual Revenue

$189,342

AirDNA projects $576/night at 90% occupancy ($189,342).

BNB Calc projects a 90% occupancy rate, $576 rate per night.

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

Return Metrics

2.01% 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)	$9,988	$19,977	$29,965	$39,954	$49,942	$99,885	$299,657
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$20,630	$42,533	$65,787	$90,475	$116,686	$274,079	$1,680,000
Down Payment	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000	$420,000
Property Appreciation	$63,000	$127,890	$194,726	$263,568	$334,475	$722,224	$2,997,251
Total Return	$513,619	$610,400	$710,480	$813,998	$921,105	$1,516,190	$5,396,908

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.01%

Cap Rate

7.22%

Return on Investment

18.86%

211 89th St Sea Isle City, New Jersey, 08243-1023

5 bed • 5 bath • 16 guests

Purchase Price

Est. $10,072/mo

Inquire about this property

Contact Agent

$189,342

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$9,989

Profit

Revenue

$189,342

Operating Expenses

$37,695

Operating Income

$151,648

Mortgage & Taxes

$141,659

Profit (Cash Flow)

$9,989

$496,250

Cash Investment

Down Payment

$420,000

Renos & Furnishing

$13,250

Closing Costs

$63,000

Total

$496,250

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.01%

Cap Rate

7.22%

Return on Investment

18.86%

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

$99,668

Deductible property tax

$20,790

Your total deduction

$199,883

Your adjusted annual income

$150,000 - $199,883 = -$49,883

Taxes on -$49,883 (30%)

-$14,965

Your old tax bill

$45,000

Your new tax bill

-$14,965

Estimated tax savings

$59,965

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com