BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 485 Ellison Dr, Mantoloking, NJ 08738, USA

5 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Annual Revenue

$186,128

Profit (Cash Flow)

$94,886

Cap Rate

18.6%

Annual Revenue

$186,128

AirDNA projects $1,274/night at 40% occupancy ($186,128).

BNB Calc projects a 40% occupancy rate, $1,274 rate per night.

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


Return Metrics

48.22% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$94,886$189,772$284,658$379,544$474,430$948,861$2,846,585
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$640,000$640,000$640,000$640,000$640,000$640,000$640,000
Down Payment$160,000$160,000$160,000$160,000$160,000$160,000$160,000
Property Appreciation$24,000$48,720$74,181$100,407$127,419$275,133$1,141,809
Total Return$918,886$1,038,492$1,158,840$1,279,951$1,401,850$2,023,994$4,788,395

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

48.22%

Cap Rate

18.6%

Return on Investment

64.41%

property-location

485 Ellison Dr Mantoloking, New Jersey, 08738-2015

5 bed • 3 bath • 12 guests

Est. $3,837/mo

Agent

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

2.76

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%

Profit (Cummulative)

$94,886

$640,000

$12,750

$24,000

$0

Total Gain

$126,745

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

$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