BNBCalc.com Investment Analysis Report of 9501 Sunset Dr, Stone Harbor, NJ 08247, USA

2 bed • 2 bath • 5 guests • $699,000

BNB

Calc

Return Metrics

-13.02% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-13.02%

Cap Rate

3.62%

Return on Investment

3.61%

Annual Revenue

$44,870

AirDNA projects $273/night at 70% occupancy ($69,798).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,626

Annual Expenses

$19,513

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,074

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$374

Management & Platform Fees

$112

Platform Fee (i.e. Airbnb)

$112

Property Manager Fee

$0

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

$33,175

Deductible property tax

$6,920

Est. Depreciation Value

$326,094

Profit on this property

$25,357

Your total deduction

$340,833

So, your new taxable income is your previous income minus your total deduction ($150,000 - $340,833)

-$190,833

Your old tax bill

$45,000

Your new tax bill

-$57,250

Estimated tax savings

$102,250

9501 Sunset Dr

Stone Harbor, New Jersey, 08247-1435

2 bed • 2 bath • 5 guests • $699,000

Annual Revenue

$44,870

Profit (Cash Flow)

-$21,791

Cap Rate

3.6%

Annual Revenue

$44,870

AirDNA projects $273/night at 70% occupancy ($69,798)

Occupancy Rate

Avg Daily Rate

Return Metrics

-13.02% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-13.02%

Cap Rate

3.62%

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 estimated deduction will be...

Deductible mortgage interest

$33,175

Deductible property tax

$6,920

Your total deduction

$118,714

Your adjusted annual income

$150,000 - $118,714 = $31,286

Taxes on $31,286 (30%)

$9,386

Your old tax bill

$45,000

Your new tax bill

$9,386

Estimated tax savings

$35,614

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