BNBCalc Short Term Rental Investment Analysis 13 Alexander Ave, Jonesport, ME 04649, USA

3 bed • 3 bath • 8 guests • $500,000

BNB

Calc

Annual Revenue

$61,945

Profit (Cash Flow)

$7,084

Cap Rate

8.2%

Annual Revenue

$61,945

AirDNA projects $245/night at 57% occupancy ($51,006).

BNB Calc projects a 64% occupancy rate, $265 rate per night.

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

Return Metrics

5.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,084	$14,168	$21,252	$28,336	$35,420	$70,840	$212,521
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,912	$10,127	$15,663	$21,541	$27,782	$65,257	$400,000
Down Payment	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000	$100,000
Property Appreciation	$15,000	$30,450	$46,363	$62,754	$79,637	$171,958	$713,631
Total Return	$126,996	$154,745	$183,279	$212,632	$242,839	$408,055	$1,426,152

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.72%

Cap Rate

8.16%

Return on Investment

21.81%

13 Alexander Ave Jonesport, Maine, 04649

3 bed • 3 bath • 8 guests

Purchase Price

Est. $2,398/mo

Inquire about this property

Contact Agent

$61,945

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,084

Profit

Revenue

$61,945

Operating Expenses

$21,133

Operating Income

$40,812

Mortgage & Taxes

$33,728

Profit (Cash Flow)

$7,084

$123,750

Cash Investment

Down Payment

$100,000

Renos & Furnishing

$8,750

Closing Costs

$15,000

Total

$123,750

DSCR Ratio

Acceptable

1.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.72%

Cap Rate

8.16%

Return on Investment

21.81%

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

$23,731

Deductible property tax

$4,950

Your total deduction

$43,658

Your adjusted annual income

$150,000 - $43,658 = $106,342

Taxes on $106,342 (30%)

$31,903

Your old tax bill

$45,000

Your new tax bill

$31,903

Estimated tax savings

$13,097

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