9501 Sunset Dr
Stone Harbor, New Jersey, 08247-1435
2 bed • 2 bath • 5 guests • $699,000
Annual Revenue
$44,870
Profit (Cash Flow)
-$21,790
Cash on Cash Return
-13.0%
Annual Revenue
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
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
$121,626
Your adjusted annual income
$150,000 - $121,626 = $28,373
Taxes on $28,373 (30%)
$8,512
Your old tax bill
$45,000
Your new tax bill
$8,512
Estimated tax savings
$36,487
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