BNBCalc.com Investment Analysis Report of 223 E Shore Lake Owassa Rd, Newton, NJ 07860, USA

3 bed • 1 bath • 8 guests • $369,000

BNB

Calc

Return Metrics

15.36% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.36%

Cap Rate

10.62%

Return on Investment

31.14%

Annual Revenue

$60,777

AirDNA projects $256/night at 65% occupancy ($60,776).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,798

Annual Expenses

$21,581

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,206

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$506

Management & Platform Fees

$152

Platform Fee (i.e. Airbnb)

$152

Property Manager Fee

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

$17,513

Deductible property tax

$3,653

Est. Depreciation Value

$175,228

Profit on this property

$39,196

Your total deduction

$157,199

So, your new taxable income is your previous income minus your total deduction ($150,000 - $157,199)

-$7,199

Your old tax bill

$45,000

Your new tax bill

-$2,160

Estimated tax savings

$47,160

223 E Shore Lake Owassa Rd Newton, New Jersey, 07860

3 bed • 1 bath • 8 guests • $369,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$60,777

Profit (Cash Flow)

$14,308

Cap Rate

10.6%

Annual Revenue

$60,777

AirDNA projects $256/night at 65% occupancy ($60,776).

Occupancy Rate

Avg Daily Rate

Return Metrics

15.36% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.36%

Cap Rate

10.62%

Return on Investment

31.14%

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

$17,513

Deductible property tax

$3,653

Your total deduction

$37,784

Your adjusted annual income

$150,000 - $37,784 = $112,216

Taxes on $112,216 (30%)

$33,665

Your old tax bill

$45,000

Your new tax bill

$33,665

Estimated tax savings

$11,335

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 recomend LearnLikeACPA.com