265 38th St S
Brigantine, New Jersey, 08203-1519
2 bed • 2 bath • 5 guests • $380,000
Annual Revenue
$48,475
Profit (Cash Flow)
$2,861
Cash on Cash Return
3.0%
Annual Revenue
AirDNA projects $237/night at 56% occupancy ($48,475).
Occupancy Rate
Avg Daily Rate
Return Metrics
3.04% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.04%
Cap Rate
7.49%
Tax Calculator
Your current annual Income
Your income tax rate
Taxes paid on $150,000
$45,000
If you buy this investment property, your estimated deduction will be...
Deductible mortgage interest
$18,035
Deductible property tax
$3,761
Your total deduction
$53,310
Your adjusted annual income
$150,000 - $53,310 = $96,689
Taxes on $96,689 (30%)
$29,006
Your old tax bill
$45,000
Your new tax bill
$29,006
Estimated tax savings
$15,993
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 reccomend LearnLikeACPA.com