485 Ellison Dr Mantoloking, New Jersey, 08738-2015
5 bed • 3 bath • 12 guests
Est. $3,837/mo

Inquire about this property
Contact Agent
$186,128
Annual Revenue
AirDNA projects $1,274/night at 40% occupancy ($186,128.34).
Top 101% of comparables
Top 101% of comparables
$94,886
Profit
Revenue
$186,128
Operating Expenses
$37,277
Operating Income
$148,852
Mortgage & Taxes
$53,965
Profit (Cash Flow)
$94,886
$196,750
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$12,750
Closing Costs
$24,000
Total
$196,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
48.22%
Cap Rate
18.6%
STR Tax Calculator (USA)
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
$37,969
Deductible property tax
$7,920
Your total deduction
$78,913
Your adjusted annual income
$150,000 - $78,913 = $71,087
Taxes on $71,087 (30%)
$21,326
Your old tax bill
$45,000
Your new tax bill
$21,326
Estimated tax savings
$23,674
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com