BNBCalc.com Investment Analysis Report of 485 Ellison Dr, Mantoloking, NJ 08738, USA

5 bed • 3 bath • 12 guests • $800,000

BNB

Calc

Return Metrics

47.92% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

47.92%

Cap Rate

18.53%

Return on Investment

64.11%

Annual Revenue

$186,128

AirDNA projects $1274/night at 40% occupancy ($186,128).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,156

Annual Expenses

$37,877

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,251

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,551

Management & Platform Fees

$465

Platform Fee (i.e. Airbnb)

$465

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$376,611

Profit on this property

$148,252

Your total deduction

$274,248

So, your new taxable income is your previous income minus your total deduction ($150,000 - $274,248)

-$124,248

Your old tax bill

$45,000

Your new tax bill

-$37,275

Estimated tax savings

$82,275

485 Ellison Dr

Mantoloking, New Jersey, 08738-2015

5 bed • 3 bath • 12 guests • $800,000

Annual Revenue

$186,128

Profit (Cash Flow)

$94,288

Cap Rate

18.5%

Annual Revenue

$186,128

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

Occupancy Rate

Avg Daily Rate

Return Metrics

47.92% 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

47.92%

Cap Rate

18.53%

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 estimated deduction will be...

Deductible mortgage interest

$37,969

Deductible property tax

$7,920

Your total deduction

$17,656

Your adjusted annual income

$150,000 - $17,656 = $132,344

Taxes on $132,344 (30%)

$39,703

Your old tax bill

$45,000

Your new tax bill

$39,703

Estimated tax savings

$5,297

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