615 Brinley Ave Bradley Beach, New Jersey, 07720-1313
4 bed • 2 bath • 12 guests
Est. $4,326/mo
Inquire about this property
Contact Agent
$901,900
Zestimate
$147,906
Annual Revenue
BNBCalc predicts this property will get $462 per night with 54% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.
Top 21% of comparables
Top 1% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$95,905
Avg annual revenue
54%
Avg occupancy rate
$462
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$85k
$135k
$190k
Sign up to see the data on 10 all comparables
$54,159
Profit
Revenue
$147,906
Operating Expenses
$32,908
Operating Income
$114,998
Mortgage & Taxes
$60,839
Profit (Cash Flow)
$54,159
$217,937
Cash Investment
Down Payment
$180,380
Renos & Furnishing
$10,500
Closing Costs
$27,057
Total
$217,937
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
24.85%
Cap Rate
12.75%
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
$42,805
Deductible property tax
$8,929
Your total deduction
$1,478
Your adjusted annual income
$150,000 - $1,478 = $148,522
Taxes on $148,522 (30%)
$44,557
Your old tax bill
$45,000
Your new tax bill
$44,557
Estimated tax savings
$443
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:
3,125 sqft
Year built:
1904
Size:
1,296 sqft
Type:
SFR
Parking:
-
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 601 Mccabe Ave | 3 | 2 | 1,695 | - | 3,200 | 1906 | $0 | - |
| 510 1/2 Lareine Ave | 3 | 2 | 1,504 | - | 3,325 | 1926 | $800,000 | 115 |
| 29 Main St | 3 | 2 | 882 | - | 5,375 | 1944 | $780,500 | 34 |
| 407 1/2 Mccabe Ave | 1 | 1 | 946 | - | 4,100 | 1954 | $0 | - |
| 404 Madison Ave | 2 | 2 | 748 | - | 2,000 | 1919 | $1,035,000 | 37 |
| 128 Lake Ave | 4 | 3 | 3,746 | - | 3,654 | 1879 | $95,000 | 237 |
| 31 4th Ave | 3 | 2 | 1,568 | - | 4,500 | 1927 | $420,000 | 153 |
| 1208 8th Ave # 1-2 | 3 | 1 | 1,013 | - | 3,750 | 1931 | $515,000 | - |
| 131 Franklin Ave | 2 | 1 | 1,637 | - | 1,800 | 1921 | $678,000 | 62 |
| 64 Clark Ave | 2 | 1 | 871 | - | 1,920 | 1890 | $660,000 | - |
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 3,125 sqft
- Building area: 1,296 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 08 00046-0000-00007
- Flood Zone: No
Tax Info
- Year Assessed: 2022
- Assessed Value: $914,500
- County Est. Land Value: $499,800
- Assessed Land Value: $499,800
- County Est. Structure Value: $414,700
Market Estimate: $956,747
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 05/17/21 | $750,000 | 66% | Eric Marschhauser |
| 03/26/15 | $300,000 | 0% | Charles R Allia |
| 04/02/13 | $0 | 0% | Dell Palmer |
Ownership
- Name: Eric Marschhauser
- Owner Occupied: Yes
- Owner Mailing Address: 615 Brinley Ave, Bradley Beach, Nj 07720
- Years Owned: 35
- Home Equity: $416,400
- Mortgage Balance Remaining: $500,000
- Financed amount: -
- Owner Type: Individual
- Lien: No
- Inherited: No
- Foreclosure: No