BNBCalc Short Term Rental Investment Analysis 13 Rips Rd, Brownville, ME

3 bed • 2 bath • 8 guests • $270,000

BNB

Calc

Annual Revenue

$48,011

Profit (Cash Flow)

$32,498

Cap Rate

13.0%

Annual Revenue

$48,011

AirDNA projects $126/night at 40% occupancy ($18,408). Airbtics projects $239/night at 55% occupancy ($48,011). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 55% occupancy rate, $239 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,411	$48,889	$69,076	$110,505
Occupancy	41%	56%	64%	83%
Nightly Rate	$187	$235	$287	$349

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Cozy cabin on the lake!	$47,108	$182	63%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (21)
Gorgeous Yr-Round Lake House w/2 Master BRs & Loft	$75,460	$338	60%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (34)
Freedom House Second Floor 3 Bedroom Apartment	$63,007	$313	55%	3	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (24)
Waterfront Sebec Lake Home w/ Yard + Fire Pit	$46,912	$235	50%	3	1.5	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (18)
ATV Lovers Paradise: New Home, 5 Acres near River!	$32,564	$123	69%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (48)
CAMP - Big Boyd Lake Cottage	$119,015	$308	100%	3	1	5	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
Twin Maple Outdoors Luxury Lodging	$90,427	$242	100%	3	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (6)
Schoodic Lake Getaway Cottage/ Katahdin-Bangor	$70,465	$406	46%	3	1	2	$225	❌	❌	✅	Y / Y	⭐️ 5 (89)
Tranquil Cove on Sebec Lake	$46,008	$195	59%	3	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (11)
The Lake	$36,509	$174	53%	3	1	3	$65	❌	❌	❌	N / Y	⭐️ 5 (53)
Beautiful year round home on Sebec Lake.	$70,931	$357	54%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (5)
Maine Wilderness Cabin on 80 acres. Off grid	$20,197	$196	19%	3	1.5	4	$150	❌	❌	❌	Y / N	⭐️ 5 (9)
Beautiful Victorian Near Lake, Hiking & Trails.	$30,717	$192	43%	3	2	1	$125	❌	❌	✅	Y / Y	⭐️ 5 (79)
Four Season Lake House with Kayaks in One Acre Lot	$51,182	$173	79%	3	2	2	$135	❌	❌	❌	Y / Y	⭐️ 5 (15)
Brownville Lodge	$22,509	$150	41%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Run Away to the River	$27,231	$240	31%	3	1	1	$0	❌	❌	❌	Y / N	⭐️ 5 (14)
Schoodic Lake vacation rental!	$25,828	$161	41%	3	4	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (30)
Derby Place	$30,350	$135	60%	3	1	2	$50	❌	❌	✅	Y / Y	⭐️ 5 (4)
Schoodic Lakefront Escape	$45,348	$216	56%	3	1	7	$150	❌	❌	❌	N / N	⭐️ 5 (5)
Camp North Star	$55,841	$209	73%	3	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Quiet lakeside getaway in central Maine	$53,254	$253	56%	3	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (41)
Lakeside Livin’: Cozy Cabin Steps to Sebec Lake!	$78,531	$232	91%	3	1	3	$181	❌	❌	✅	N / N	⭐️ 3.9 (8)
Absolutely Shore; Boyd Lake Bliss, Maine	$93,220	$289	87%	3	1	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (37)
Sebec Lake House	$61,464	$238	68%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (10)
**Huge Home On the River Near Lake & Trails	$21,148	$214	27%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (42)
Beautiful, brand new, cozy Maine cabin!	$59,403	$264	61%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (8)
Dover Foxcroft / Sebec Lake	$44,219	$393	30%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (48)
Camp on Beautiful Sebec Lake Dover-Foxcroft Maine	$24,089	$152	42%	3	1	7	$75	❌	❌	✅	N / N	⭐️ 5 (4)
3BR Lakefront Sebec Lake Dog Friendly \| Dock	$21,029	$323	17%	3	3	2	$234	❌	❌	✅	Y / Y	⭐️ 5 (11)
Mountain Brook Cabin	$44,876	$201	61%	3	2	3	$0	❌	❌	✅	Y / Y	⭐️ 0 (2)
Amazing lakeside view!	$36,077	$159	62%	3	1	7	$80	❌	❌	✅	N / N	⭐️ 0 (0)
Ekholm's Retreat/3bdr/2 bath/Lakeview/ Katahdin	$86,463	$375	63%	3	3	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Lovely 3-bedroom with river-view	$36,012	$240	41%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Cabin on a private lake with meals included	$67,800	$285	65%	3	1	1	$0	❌	❌	❌	N / N	⭐️ 0 (1)
Dog-Friendly Lakefront Gem W/ Private Dock, Kayaks, Deck & Horseshoe Pit	$42,273	$236	30%	3	3	2	$179	❌	❌	✅	Y / Y	⭐️ 4.8 (7)

Return Metrics

74.53% 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)	$32,497	$64,995	$97,493	$129,991	$162,489	$324,979	$974,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$242,999	$242,999	$242,999	$242,999	$242,999	$242,999	$242,999
Down Payment	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000	$27,000
Property Appreciation	$8,100	$16,443	$25,036	$33,887	$43,004	$92,857	$385,360
Total Return	$310,597	$351,438	$392,530	$433,879	$475,493	$687,837	$1,630,300

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

74.53%

Cap Rate

13.02%

Return on Investment

98.94%

13 Rips Rd Brownville, Maine, 04414

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,295/mo

Inquire about this property

Contact Agent

264

Airbnb Investor Score

$12,175

Annual Profit

13.0%

Cap Rate

74.5%

Cash on Cash

$48,011

Annual Revenue

BNBCalc predicts this property will get $239 per night with 55% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 55% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

35 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$50,784

Avg annual revenue

55%

Avg occupancy rate

$239

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$50k

$85k

$120k

$32,498

Profit

Revenue

$48,011

Operating Expenses

$12,840

Operating Income

$35,171

Mortgage & Taxes

$2,673

Profit (Cash Flow)

$32,498

$35,500

Cash Investment

Down Payment

$27,000

Renos & Furnishing

$8,500

Total

$35,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

74.53%

Cap Rate

13.02%

Return on Investment

98.94%

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

$16,486

Deductible property tax

$2,673

Your total deduction

$14,636

Your adjusted annual income

$150,000 - $14,636 = $135,364

Taxes on $135,364 (30%)

$40,609

Your old tax bill

$45,000

Your new tax bill

$40,609

Estimated tax savings

$4,391

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