BNBCalc.com Investment Analysis Report of 1022 Back Cove, Waldoboro, ME, USA

4 bed • 5 bath • 8 guests • $540,000

BNB

Calc

Return Metrics

19.89% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

19.89%

Cap Rate

11.73%

Return on Investment

35.77%

Annual Revenue

$88,568

AirDNA projects $411/night at 59% occupancy ($88,568).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,099

Annual Expenses

$25,194

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,438

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$738

Management & Platform Fees

$221

Platform Fee (i.e. Airbnb)

$221

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

$25,629

Deductible property tax

$5,346

Est. Depreciation Value

$255,905

Profit on this property

$63,374

Your total deduction

$223,505

So, your new taxable income is your previous income minus your total deduction ($150,000 - $223,505)

-$73,505

Your old tax bill

$45,000

Your new tax bill

-$22,052

Estimated tax savings

$67,052

1022 Back Cove

Waldoboro, Maine, 04572

4 bed • 5 bath • 8 guests • $540,000

Annual Revenue

$88,568

Profit (Cash Flow)

$26,954

Cap Rate

11.7%

Annual Revenue

$88,568

AirDNA projects $411/night at 59% occupancy ($88,568)

Occupancy Rate

Avg Daily Rate

Return Metrics

19.89% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

19.89%

Cap Rate

11.73%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$49,121

Your adjusted annual income

$150,000 - $49,121 = $100,879

Taxes on $100,879 (30%)

$30,264

Your old tax bill

$45,000

Your new tax bill

$30,264

Estimated tax savings

$14,736

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