BNBCalc Short Term Rental Investment Analysis 3461 Lawrenceville Rd

8 bed • 4 bath • 24 guests • $692,400

BNB

Calc

Report by:

H

howardaltholz@gmail.com

Annual Revenue

$76,701

Profit (Cash Flow)

-$5,239

Cap Rate

6.0%

Annual Revenue

$76,701

AirDNA projects $875/night at 24% occupancy ($76,701).

BNB Calc projects a 24% occupancy rate, $875 rate per night.

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

Return Metrics

-2.93% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$5,238	-$10,477	-$15,716	-$20,955	-$26,194	-$52,389	-$157,167
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$6,802	$14,023	$21,691	$29,831	$38,473	$90,368	$553,920
Down Payment	$138,480	$138,480	$138,480	$138,480	$138,480	$138,480	$138,480
Property Appreciation	$20,772	$42,167	$64,204	$86,902	$110,281	$238,127	$988,236
Total Return	$160,815	$184,193	$208,658	$234,257	$261,040	$414,586	$1,523,468

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.93%

Cap Rate

5.98%

Return on Investment

12.53%

3461 Lawrenceville Rd Princeton, New Jersey, 08540-4717

8 bed • 4 bath • 24 guests

Purchase Price

Est. $3,321/mo

This property is for sale!

Contact Agent

$76,701

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$5,239

Profit

Revenue

$76,701

Operating Expenses

$35,233

Operating Income

$41,468

Mortgage & Taxes

$46,707

Profit (Cash Flow)

-$5,239

$178,252

Cash Investment

Down Payment

$138,480

Renos & Furnishing

$19,000

Closing Costs

$20,772

Total

$178,252

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.93%

Cap Rate

5.98%

Return on Investment

12.53%

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

$32,862

Deductible property tax

$6,855

Your total deduction

$77,536

Your adjusted annual income

$150,000 - $77,536 = $72,464

Taxes on $72,464 (30%)

$21,739

Your old tax bill

$45,000

Your new tax bill

$21,739

Estimated tax savings

$23,261

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

131,551 sqft

Year built:

1700

Size:

5,518 sqft

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Single Family Residence

Stories: 3

Lot size: 131,551 sqft

Building area: 5,518 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: EP-2

Land Use: Residential

Parcel Number: 07 06601-0000-00005

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2021

Assessed Value: $859,100

County Est. Land Value: $247,600

Assessed Land Value: $247,600

County Est. Structure Value: $611,500

Market Estimate: $1,024,081

Ownership

Name: Sigurd G Waaben

Owner Occupied: Yes

Owner Mailing Address: 3461 Lawrenceville Rd, Princeton, Nj 08540

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Individual

Lien: N/A

Inherited: N/A

Foreclosure: No