BNBCalc Short Term Rental Investment Analysis 745 Irving Terrace, City of Orange, NJ

5 bed • 3.5 bath • 14 guests • $850,000

BNB

Calc

Report by:

Omelie Bramwell

obramwell@gmail.com

Annual Revenue

$153,695

Profit (Cash Flow)

$111,619

Cap Rate

14.1%

Annual Revenue

$153,695

AirDNA projects $499/night at 57% occupancy ($103,886). Airbtics projects $461/night at 57% occupancy ($95,975). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 80% occupancy rate, $526 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$51,300	$99,481	$142,061	$223,749
Occupancy	40%	61%	72%	84%
Nightly Rate	$347	$440	$526	$709

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
5 bedroom apartment on 2 levels w/ plenty space!!!	$44,462	$210	56%	5	2	2	$130	❌	❌	❌	N / Y	⭐️ 4.4 (166)
Charming getaway close to American dream/airport	$69,942	$245	78%	5	2	3	$0	❌	❌	✅	N / Y	⭐️ 4.5 (26)
New Jersey/New York skyline cottage	$104,039	$412	67%	5	3	2	$375	❌	❌	✅	Y / Y	⭐️ 4.5 (47)
The Grand Parkway is a unique getaway w/charm.	$116,605	$449	66%	5	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (60)
Modern Home Close to NYC!	$80,953	$383	56%	5	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (46)
Spacious 5 room unit 2 floors ideal for long stays	$35,755	$216	44%	5	2	2	$140	❌	❌	❌	N / Y	⭐️ 4 (14)
5Bed 2Bath Near NYC, Parking, Laundry	$54,716	$150	92%	5	2	2	$120	❌	❌	✅	N / Y	⭐️ 4.5 (77)
Family House 12 miles from NYC	$107,718	$386	72%	5	4	2	$350	❌	❌	❌	Y / Y	⭐️ 5 (29)
Hidden-Gem\|Triplex Lofts\|5 min Rutgers\|10 min EWR	$127,195	$449	75%	5	4	1	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (32)
5 br duplex35 Min to NYC &7 Min to EWR	$73,912	$264	71%	5	2	3	$250	❌	❌	✅	Y / Y	⭐️ 4.5 (13)
⭐️Best XL Home To Visit NYC+Hot Tub+Parking	$255,021	$1,109	61%	5	3	1	$350	❌	✅	✅	Y / Y	⭐️ 4.5 (231)
Luxurious 5BR Home \|22 Mins to NYC & EWR \| Parking	$135,102	$581	62%	5	3	2	$199	❌	❌	❌	Y / Y	⭐️ 0 (2)
Oranges Dreamy Retreat Near Dream Mall 5bd3bth	$89,896	$395	61%	5	3	3	$175	❌	❌	❌	N / Y	⭐️ 5 (15)
Hideaway in Montclair #2 - 25 min to NYC	$215,333	$699	80%	5	3	2	$510	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
The Blue Flamingo (Full House)	$106,297	$461	63%	5	2.5	1	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
Stunning 5 Bedrm Montclair home	$169,905	$550	84%	5	5	7	$250	❌	✅	✅	Y / Y	⭐️ 5 (6)
JUMA ENTIRE /5 - bedrooms Guest House.	$66,099	$430	42%	5	2	1	$250	❌	❌	❌	N / Y	⭐️ 5 (4)
Urban Escapes	$45,750	$350	35%	5	3	3	$175	❌	❌	✅	N / Y	⭐️ 4 (3)
Comfy 5 Bedrooms minutes to NYC/EWR	$45,474	$300	39%	5	3	1	$100	❌	✅	✅	Y / Y	⭐️ 3.5 (2)
15% OFF \| NYC \| EWR \| The Modern Mingle	$152,438	$490	85%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Villa @ Union Deluxe Home	$210,615	$677	85%	5	3	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (4)
Modern 1870s Farmhouse close to NYC	$203,632	$943	59%	5	6	2	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Gorgeous Huge New 5 Bedroom, 2 Bath!	$39,946	$214	51%	5	2	3	$0	❌	❌	✅	Y / Y	⭐️ 3.5 (11)
Beautiful Family home - 30 min to NYC	$81,913	$250	85%	5	3	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (3)
The Pink Village Victorian	$33,032	$210	40%	5	4	7	$150	❌	❌	❌	Y / N	⭐️ 0 (0)
Beautiful home with a pool!	$114,143	$503	62%	5	5.5	14	$0	✅	✅	❌	Y / N	⭐️ 0 (0)
1.Renner 5Bedrm & 2Bathrm	$102,595	$438	64%	5	2	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Five bedrooms house close to NY	$104,290	$350	80%	5	1	1	$150	❌	❌	✅	N / Y	⭐️ 0 (0)
15 Beds - 20 Minutes To Times Square NYC	$91,093	$600	40%	5	3	14	$200	❌	❌	✅	N / N	⭐️ 0 (0)
20 Minutes From Times Square Free Parking	$100,797	$459	60%	5	3	1	$0	❌	❌	❌	N / Y	⭐️ 0 (0)
Villa @ Union Deluxe 5bd/3bath Oasis	$159,442	$541	80%	5	3	2	$170	❌	❌	✅	Y / Y	⭐️ 4 (1)
Grand Brick Getaway \| Backyard WithTimeless Charm!	$76,833	$512	41%	5	2.5	3	$0	❌	❌	✅	Y / N	⭐️ 5 (8)
Gorgeous Huge New 5 Bedroom, 2 Bath!	$99,295	$406	63%	5	2	3	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Great for Groups: 5 Spacious Rooms, 25 Mins to NYC	$114,634	$522	60%	5	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)

Return Metrics

53.56% 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)	$111,619	$223,238	$334,858	$446,477	$558,096	$1,116,193	$3,348,581
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$987,119	$1,125,003	$1,263,676	$1,403,159	$1,543,479	$2,258,522	$5,411,754

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

53.56%

Cap Rate

14.12%

Return on Investment

69.81%

745 Irving Terrace City of Orange, New Jersey, 07050

5 bed • 3.5 bath • 14 guests

Purchase Price

Inquire about this property

Contact Omelie

228

Airbnb Investor Score

$62,696

Annual Profit

14.1%

Cap Rate

53.6%

Cash on Cash

$153,695

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $499/night at 57% occupancy.Projected nightly rate is $461/night at 57% occupancy.

Occupancy Rate

Top 18% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$97,396

Avg annual revenue

57%

Avg occupancy rate

$461

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$105k

$175k

$255k

$111,619

Profit

Revenue

$153,695

Operating Expenses

$33,660

Operating Income

$120,034

Mortgage & Taxes

$8,415

Profit (Cash Flow)

$111,619

$182,875

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$12,875

Total

$182,875

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

53.56%

Cap Rate

14.12%

Return on Investment

69.81%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$23,289

Your adjusted annual income

$150,000 - $23,289 = $126,711

Taxes on $126,711 (30%)

$38,013

Your old tax bill

$45,000

Your new tax bill

$38,013

Estimated tax savings

$6,987

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