BNBCalc.com Investment Analysis Report of 712 Magellan Ave, Atlantic City, NJ 08401, USA

4 bed • 2 bath • 8 guests • $240,000

BNB

Calc

Return Metrics

35.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.4%

Cap Rate

16.43%

Return on Investment

49.95%

Annual Revenue

$61,069

AirDNA projects $380/night at 44% occupancy ($61,068).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,802

Annual Expenses

$21,619

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,209

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$509

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

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

$11,391

Deductible property tax

$2,376

Est. Depreciation Value

$117,255

Profit on this property

$39,450

Your total deduction

$91,572

So, your new taxable income is your previous income minus your total deduction ($150,000 - $91,572)

$58,428

Your old tax bill

$45,000

Your new tax bill

$17,528

Estimated tax savings

$27,472

712 Magellan Ave Atlantic City, New Jersey, 08401-2614

4 bed • 2 bath • 8 guests • $240,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$61,069

Profit (Cash Flow)

$23,262

Cap Rate

16.4%

Annual Revenue

$61,069

AirDNA projects $380/night at 44% occupancy ($61,068).

Occupancy Rate

Avg Daily Rate

Return Metrics

35.4% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.4%

Cap Rate

16.43%

Return on Investment

49.95%

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

$11,391

Deductible property tax

$2,376

Your total deduction

$11,604

Your adjusted annual income

$150,000 - $11,604 = $138,396

Taxes on $138,396 (30%)

$41,519

Your old tax bill

$45,000

Your new tax bill

$41,519

Estimated tax savings

$3,481

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 recomend LearnLikeACPA.com