BNBCalc Short Term Rental Investment Analysis 705 Foster Ave, Cape May, NJ 08204, USA

4 bed • 3 bath • 10 guests • $800,000

BNB

Calc

Annual Revenue

$156,891

Profit (Cash Flow)

$69,449

Cap Rate

15.4%

Annual Revenue

$156,891

AirDNA projects $605/night at 52% occupancy ($114,905).

BNB Calc projects a 71% occupancy rate, $605 rate per night.

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

Return Metrics

35.66% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$69,449	$138,898	$208,347	$277,797	$347,246	$694,493	$2,083,479
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	$893,449	$987,618	$1,082,529	$1,178,204	$1,274,665	$1,769,626	$4,025,289

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.66%

Cap Rate

15.42%

Return on Investment

52.01%

705 Foster Ave Cape May, New Jersey, 08204-4111

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

$156,891

Annual Revenue

Projected nightly rate is $605/night at 52% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$69,449

Profit

Revenue

$156,891

Operating Expenses

$33,476

Operating Income

$123,415

Mortgage & Taxes

$53,965

Profit (Cash Flow)

$69,449

$194,750

Cash Investment

Down Payment

$160,000

Renos & Furnishing

$10,750

Closing Costs

$24,000

Total

$194,750

DSCR Ratio

Strong

2.29

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.66%

Cap Rate

15.42%

Return on Investment

52.01%

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

$11,289

Your adjusted annual income

$150,000 - $11,289 = $138,711

Taxes on $138,711 (30%)

$41,613

Your old tax bill

$45,000

Your new tax bill

$41,613

Estimated tax savings

$3,387

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com