BNBCalc Short Term Rental Investment Analysis 42 Signal Ave, Oceanport, NJ, 07757

3 bed • 4 bath • 9 guests • $739,000

BNB

Calc

Annual Revenue

$83,626

Profit (Cash Flow)

$9,224

Cap Rate

8.0%

Annual Revenue

$83,626

AirDNA projects $733/night at 39% occupancy ($104,412). Airbtics projects $432/night at 53% occupancy ($83,626). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 53% occupancy rate, $432 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,453	$76,445	$121,250	$206,657
Occupancy	40%	52%	62%	79%
Nightly Rate	$327	$393	$521	$695

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Freshly renovated 1 mile from Downtown Redbank	$48,687	$194	66%	3	1	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (138)
Minutes from beach, boardwalk, and shopping	$205,133	$561	98%	3	2.5	3	$100	❌	❌	✅	Y / N	⭐️ 5 (5)
Beach House w/ Bikes - Near Pier Village	$42,417	$178	61%	3	2	2	$175	❌	❌	✅	N / Y	⭐️ 5 (90)
OpenPREZDayJerseyShoreHouse close 2beach ferry2NYC	$92,251	$426	58%	3	2	2	$165	❌	❌	✅	Y / Y	⭐️ 5 (49)
Jersey Shore (waterview/Sandy Hook beach)	$42,436	$227	48%	3	1.5	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (95)
Cheerful 3 Bedroom in Sea Bright	$80,447	$304	62%	3	2.5	3	$300	❌	❌	✅	Y / Y	⭐️ 5 (65)
Camp Ranch	$87,814	$395	53%	3	2	3	$300	✅	❌	✅	Y / Y	⭐️ 5 (28)
Sea Bright Beach House	$44,213	$302	40%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (103)
You can see forever ...	$86,093	$417	53%	3	2	3	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
1 block to BEACH near Town Center	$65,949	$353	50%	3	2	2	$245	❌	❌	❌	Y / Y	⭐️ 5 (127)
Luxurious Sea Bright Home half block from beach!	$142,434	$482	79%	3	2.5	3	$350	❌	❌	✅	Y / Y	⭐️ 5 (39)
Brand new 2 story house by ferry	$80,801	$362	59%	3	1.5	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (31)
Stunning 3 bedroom home just blocks to the beach.	$58,514	$451	30%	3	2.5	5	$240	❌	❌	❌	Y / Y	⭐️ 5 (7)
Long Branch Getaway: Grill, 1 Block to Beach!	$45,296	$207	53%	3	3	3	$310	❌	❌	✅	Y / Y	⭐️ 5 (25)
Cheerful 3 bedroom home. 1 mile to beach.	$56,323	$382	40%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
3 bedrooms near ocean avenue ,#longBranch	$58,659	$517	31%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (15)
Modern Beach House “ CAIS” 1mile from PierVillage#	$62,507	$552	30%	3	2	2	$200	✅	❌	✅	Y / Y	⭐️ 5 (48)
Quiet Seashore Escape in Beautiful Highlands	$47,379	$248	52%	3	3	4	$150	❌	❌	✅	Y / Y	⭐️ 5 (48)
Condo walking dist. to Train, Pier Village & Beach	$92,441	$377	62%	3	1	7	$499	❌	❌	✅	Y / Y	⭐️ 5 (25)
Little Haven (B)	$33,658	$226	40%	3	1	3	$75	❌	❌	✅	N / Y	⭐️ 5 (98)
Perfect place in Long Branch	$71,004	$388	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (22)
Perfect Wedding & Beach destination in Red Bank	$54,912	$495	30%	3	2.5	2	$75	❌	❌	❌	N / Y	⭐️ 5 (72)
Home with private pool in heart of Red Bank!	$89,077	$504	48%	3	2	2	$100	✅	❌	❌	Y / Y	⭐️ 5 (36)
Beautiful house steps to beach, great location 3BR	$72,907	$332	60%	3	2	5	$150	❌	❌	❌	Y / Y	⭐️ 5 (54)
Sea Bright NJ Cottage 1 block from BEACH sleeps 6!	$68,064	$334	55%	3	1	3	$120	❌	❌	✅	Y / Y	⭐️ 5 (129)
Wonderful home next to shore, parks, NYC ferry!	$50,232	$281	46%	3	2.5	2	$260	❌	❌	✅	Y / Y	⭐️ 5 (23)
Beautiful Rumson Guest Cottage	$84,900	$534	43%	3	2	90	$100	❌	❌	❌	Y / Y	⭐️ 5 (11)
Downtown Red Bank Home near Wedding Venues	$120,284	$360	90%	3	2	2	$140	❌	❌	✅	Y / Y	⭐️ 5 (84)
Close to the beach with Hot tub	$98,150	$693	38%	3	2	1	$250	❌	✅	❌	Y / Y	⭐️ 5 (41)
Watch the boats go by... Sea Bright beach house!	$98,851	$443	60%	3	1.5	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (108)
FIVE STAR HOME - Beach House With Beach Badges	$151,158	$590	70%	3	2	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (132)
Navesink Farmhouse at Hartshorne Woods	$86,787	$353	67%	3	3	2	$150	❌	❌	✅	Y / Y	⭐️ 4.9 (46)
Beach Street Bliss - Family House - Beach Block	$123,409	$394	84%	3	1.5	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
Long Branch Beach House with Inground Pool	$138,668	$608	62%	3	2	3	$175	✅	❌	✅	Y / Y	⭐️ 4.5 (14)
Many rooms with a view	$267,455	$719	98%	3	2.5	4	$275	❌	❌	❌	N / Y	⭐️ 0 (0)
Cheerful 3-bedroom Beach-house with fireplace	$71,628	$392	49%	3	2.5	6	$250	❌	❌	✅	Y / Y	⭐️ 5 (28)
Long Branch Beach House w/ Private Hot Tub!	$137,616	$752	50%	3	2	2	$0	❌	✅	❌	Y / Y	⭐️ 0 (1)

Return Metrics

5.15% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$9,224	$18,448	$27,672	$36,896	$46,121	$92,242	$276,727
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$591,200	$591,200	$591,200	$591,200	$591,200	$591,200	$591,200
Down Payment	$147,800	$147,800	$147,800	$147,800	$147,800	$147,800	$147,800
Property Appreciation	$22,170	$45,005	$68,525	$92,751	$117,703	$254,154	$1,054,746
Total Return	$770,394	$802,453	$835,197	$868,647	$902,824	$1,085,396	$2,070,474

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.15%

Cap Rate

7.99%

Return on Investment

21.59%

42 Signal Ave Oceanport, New Jersey, 07757

3 bed • 4 bath • 9 guests

Purchase Price

Est. $3,545/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$9,224

Annual Profit

8.0%

Cap Rate

5.2%

Cash on Cash

$83,626

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $733/night at 39% occupancy.Projected nightly rate is $432/night at 53% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$86,105

Avg annual revenue

53%

Avg occupancy rate

$432

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$110k

$185k

$270k

$9,224

Profit

Revenue

$83,626

Operating Expenses

$24,551

Operating Income

$59,075

Mortgage & Taxes

$49,851

Profit (Cash Flow)

$9,224

$178,970

Cash Investment

Down Payment

$147,800

Renos & Furnishing

$9,000

Closing Costs

$22,170

Total

$178,970

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.15%

Cap Rate

7.99%

Return on Investment

21.59%

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

$35,074

Deductible property tax

$7,316

Your total deduction

$65,229

Your adjusted annual income

$150,000 - $65,229 = $84,771

Taxes on $84,771 (30%)

$25,431

Your old tax bill

$45,000

Your new tax bill

$25,431

Estimated tax savings

$19,569

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:

2.78 sqft

Year built:

2023

Size:

1,980 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: -

Lot size: 2.78 sqft

Building area: 1,980 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: $373

Lot Info

Zoning: -

Land Use: -

Parcel Number: 38001101500001026

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $739,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Shore Regional High School with 6/10 star rating