BNBCalc.com Investment Analysis Report of 610 Garden St, Hoboken, NJ 07030, USA

4 bed • 2 bath • 4 guests • $300,000

BNB

Calc

Return Metrics

95.24% 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

95.24%

Cap Rate

31.98%

Return on Investment

110.26%

Annual Revenue

$126,009

Revenue data could not be found for this address

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,505

Annual Expenses

$30,061

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,750

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,050

Management & Platform Fees

$315

Platform Fee (i.e. Airbnb)

$315

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$144,889

Profit on this property

$95,948

Your total deduction

$66,150

So, your new taxable income is your previous income minus your total deduction ($150,000 - $66,150)

$83,850

Your old tax bill

$45,000

Your new tax bill

$25,155

Estimated tax savings

$19,845

610 Garden St Hoboken, New Jersey, 07030-3904

4 bed • 2 bath • 4 guests • $300,000

Annual Revenue

$126,009

Profit (Cash Flow)

$75,716

Cap Rate

32.0%

Annual Revenue

$126,009
Revenue data could not be found for this address

Occupancy Rate

Avg Daily Rate

Return Metrics

95.24% 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

95.24%

Cap Rate

31.98%

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

$14,238

Deductible property tax

$2,970

Your total deduction

-$32,634

Your adjusted annual income

$150,000 - -$32,634 = $182,634

Taxes on $182,634 (30%)

$54,790

Your old tax bill

$45,000

Your new tax bill

$54,790

Estimated tax savings

-$9,790

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