705 Foster Ave Cape May, New Jersey, 08204-4111
4 bed • 3 bath • 10 guests • $800,000
Annual Revenue
$156,891
Profit (Cash Flow)
$68,851
Cap Rate
15.4%
Annual Revenue
AirDNA projects $605/night at 52% occupancy ($114,906)
Occupancy Rate
Avg Daily Rate
Return Metrics
35.35% 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
35.35%
Cap Rate
15.35%
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 estimated deduction will be...
Deductible mortgage interest
$37,969
Deductible property tax
$7,920
Your total deduction
$42,709
Your adjusted annual income
$150,000 - $42,709 = $107,291
Taxes on $107,291 (30%)
$32,187
Your old tax bill
$45,000
Your new tax bill
$32,187
Estimated tax savings
$12,813
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