BNBCalc Short Term Rental Investment Analysis 12 Fairhaven Ave, Saco, ME 04072, USA

3 bed • 2 bath • 8 guests • $899,900

BNB

Calc

Report by:

linsey.m.mccarthy@gmail.com

Annual Revenue

$119,084

Profit (Cash Flow)

$4,924

Cap Rate

7.3%

Annual Revenue

$119,084

AirDNA projects $572/night at 57% occupancy ($119,084).

BNB Calc projects a 57% occupancy rate, $572 rate per night.

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

Return Metrics

2.26% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$4,923	$9,847	$14,771	$19,695	$24,618	$49,237	$147,713
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,840	$18,226	$28,191	$38,771	$50,003	$117,449	$719,920
Down Payment	$179,980	$179,980	$179,980	$179,980	$179,980	$179,980	$179,980
Property Appreciation	$26,997	$54,803	$83,445	$112,945	$143,330	$309,490	$1,284,393
Total Return	$220,741	$262,858	$306,387	$351,391	$397,932	$656,158	$2,332,007

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.26%

Cap Rate

7.29%

Return on Investment

18.74%

12 Fairhaven Ave Saco, Maine, 04072-2306

3 bed • 2 bath • 8 guests

Purchase Price

Est. $4,316/mo

Inquire about this property

Contact Agent

$119,084

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$4,924

Profit

Revenue

$119,084

Operating Expenses

$53,456

Operating Income

$65,628

Mortgage & Taxes

$60,704

Profit (Cash Flow)

$4,924

$217,477

Cash Investment

Down Payment

$179,980

Renos & Furnishing

$10,500

Closing Costs

$26,997

Total

$217,477

DSCR Ratio

Acceptable

1.08

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.26%

Cap Rate

7.29%

Return on Investment

18.74%

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

$42,710

Deductible property tax

$8,909

Your total deduction

$85,677

Your adjusted annual income

$150,000 - $85,677 = $64,323

Taxes on $64,323 (30%)

$19,297

Your old tax bill

$45,000

Your new tax bill

$19,297

Estimated tax savings

$25,703

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