909 Ave at Port Imperial Weehawken, New Jersey, 07086
2 bed • 1 bath • 4 guests • $2,500
Annual Revenue
$50,404
Profit (Cash Flow)
$30,003
Cap Rate
1206.8%
Annual Revenue
AirDNA projects $184/night at 75% occupancy ($50,404)
Occupancy Rate
Avg Daily Rate
Return Metrics
439.6% 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
439.6%
Cap Rate
1,206.84%
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
$119
Deductible property tax
$25
Your total deduction
-$28,460
Your adjusted annual income
$150,000 - -$28,460 = $178,460
Taxes on $178,460 (30%)
$53,538
Your old tax bill
$45,000
Your new tax bill
$53,538
Estimated tax savings
-$8,538
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