BNBCalc Short Term Rental Investment Analysis 1022 Back Cove, Waldoboro, ME, USA

4 bed • 5 bath • 8 guests • $540,000

BNB

Calc

Report by:

Greg Brocato

greg@travelonist.com

Annual Revenue

$88,568

Profit (Cash Flow)

$27,547

Cap Rate

11.8%

Annual Revenue

$88,568

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

BNB Calc projects a 59% occupancy rate, $411 rate per night.

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

Return Metrics

20.33% 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)	$27,547	$55,094	$82,642	$110,189	$137,737	$275,474	$826,424
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,305	$10,937	$16,916	$23,265	$30,005	$70,477	$432,000
Down Payment	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000	$108,000
Property Appreciation	$16,200	$32,886	$50,072	$67,774	$86,008	$185,714	$770,721
Total Return	$157,052	$206,918	$257,631	$309,229	$361,750	$639,667	$2,137,146

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

20.33%

Cap Rate

11.84%

Return on Investment

36.21%

1022 Back Cove Waldoboro, Maine, 04572

4 bed • 5 bath • 8 guests

Purchase Price

Est. $2,590/mo

Inquire about this property

Contact Agent

$88,568

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,547

Profit

Revenue

$88,568

Operating Expenses

$24,594

Operating Income

$63,974

Mortgage & Taxes

$36,427

Profit (Cash Flow)

$27,547

$135,450

Cash Investment

Down Payment

$108,000

Renos & Furnishing

$11,250

Closing Costs

$16,200

Total

$135,450

DSCR Ratio

Strong

1.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

20.33%

Cap Rate

11.84%

Return on Investment

36.21%

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

$25,629

Deductible property tax

$5,346

Your total deduction

$27,502

Your adjusted annual income

$150,000 - $27,502 = $122,498

Taxes on $122,498 (30%)

$36,749

Your old tax bill

$45,000

Your new tax bill

$36,749

Estimated tax savings

$8,251

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