BNBCalc.com Investment Analysis Report of 265 38th St S, Brigantine, NJ 08203, USA

2 bed • 2 bath • 5 guests • $380,000

BNB

Calc

Return Metrics

3.04% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

3.04%

Cap Rate

7.49%

Return on Investment

19.16%

Annual Revenue

$48,475

AirDNA projects $237/night at 56% occupancy ($48,475).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,665

Annual Expenses

$19,982

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,104

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$404

Management & Platform Fees

$121

Platform Fee (i.e. Airbnb)

$121

Property Manager Fee

$0

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

$18,035

Deductible property tax

$3,762

Est. Depreciation Value

$179,174

Profit on this property

$28,493

Your total deduction

$172,478

So, your new taxable income is your previous income minus your total deduction ($150,000 - $172,478)

-$22,478

Your old tax bill

$45,000

Your new tax bill

-$6,743

Estimated tax savings

$51,743

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

Cap Rate

7.5%

Annual Revenue

$48,475

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 (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 estimated deduction will be...

Deductible mortgage interest

$18,035

Deductible property tax

$3,762

Your total deduction

$50,398

Your adjusted annual income

$150,000 - $50,398 = $99,602

Taxes on $99,602 (30%)

$29,881

Your old tax bill

$45,000

Your new tax bill

$29,881

Estimated tax savings

$15,119

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