BNBCalc Short Term Rental Investment Analysis 4000 Bergenline Ave, Union City, NJ 07087, USA

4 bed • 2.5 bath • 2 guests • $400,000

BNB

Calc

Report by:

Parker Place

Realtor at Keller Williams

8137657071

parker@kw.com

kwtampa.com

Annual Revenue

$78,352

Profit (Cash Flow)

$28,104

Cap Rate

13.8%

Annual Revenue

$78,352

AirDNA projects $346/night at 62% occupancy ($78,352).

BNB Calc projects a 62% occupancy rate, $346 rate per night.

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

Return Metrics

27.38% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$28,103	$56,207	$84,310	$112,414	$140,518	$281,036	$843,108
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$124,033	$168,668	$213,932	$259,851	$306,453	$550,808	$1,814,013

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.38%

Cap Rate

13.77%

Return on Investment

42.9%

4000 Bergenline Ave Union City, New Jersey, 07087-4980

4 bed • 2.5 bath • 2 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Parker

Realtor at Keller Williams

Union City

Zoning

Laws

$78,352

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$28,104

Profit

Revenue

$78,352

Operating Expenses

$23,266

Operating Income

$55,086

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$28,104

$102,625

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$10,625

Closing Costs

$12,000

Total

$102,625

DSCR Ratio

Strong

2.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.38%

Cap Rate

13.77%

Return on Investment

42.9%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$12,990

Your adjusted annual income

$150,000 - $12,990 = $137,010

Taxes on $137,010 (30%)

$41,103

Your old tax bill

$45,000

Your new tax bill

$41,103

Estimated tax savings

$3,897

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