BNBCalc Short Term Rental Investment Analysis 235 38th St, Sea Isle City, NJ 08243, USA

4 bed • 3 bath • 14 guests • $825,000

BNB

Calc

Annual Revenue

$106,100

Profit (Cash Flow)

$23,575

Cap Rate

9.6%

Annual Revenue

$106,100

AirDNA projects $421/night at 69% occupancy ($106,099).

BNB Calc projects a 69% occupancy rate, $421 rate per night.

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

Return Metrics

11.75% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$23,574	$47,149	$70,724	$94,299	$117,874	$235,748	$707,245
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$660,000	$660,000	$660,000	$660,000	$660,000	$660,000	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$873,324	$922,392	$972,224	$1,022,844	$1,074,275	$1,344,479	$2,709,737

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.75%

Cap Rate

9.6%

Return on Investment

28.14%

235 38th St Sea Isle City, New Jersey, 08243-2025

4 bed • 3 bath • 14 guests

Purchase Price

Est. $3,957/mo

Inquire about this property

Contact Agent

$106,100

Annual Revenue

AirDNA projects $421/night at 69% occupancy ($106,099.72).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$23,575

Profit

Revenue

$106,100

Operating Expenses

$26,873

Operating Income

$79,227

Mortgage & Taxes

$55,652

Profit (Cash Flow)

$23,575

$200,500

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$10,750

Closing Costs

$24,750

Total

$200,500

DSCR Ratio

Strong

1.42

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.75%

Cap Rate

9.6%

Return on Investment

28.14%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$39,155

Deductible property tax

$8,167

Your total deduction

$154,936

Your adjusted annual income

$150,000 - $154,936 = -$4,936

Taxes on -$4,936 (30%)

-$1,481

Your old tax bill

$45,000

Your new tax bill

-$1,481

Estimated tax savings

$46,481