4000 Bergenline Ave
Union City, New Jersey, 07087-4980
4 bed • 2.5 bath • 2 guests • $400,000
Annual Revenue
$78,352
Profit (Cash Flow)
$27,510
Cash on Cash Return
26.8%
Annual Revenue
AirDNA projects $346/night at 62% occupancy ($78,352).
Occupancy Rate
Avg Daily Rate
Return Metrics
26.8% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
26.8%
Cap Rate
13.62%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$34,043
Your adjusted annual income
$150,000 - $34,043 = $115,956
Taxes on $115,956 (30%)
$34,786
Your old tax bill
$45,000
Your new tax bill
$34,786
Estimated tax savings
$10,213
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