BNBCalc Short Term Rental Investment Analysis 141 Franklin St, Ellsworth, ME 04605, USA

3 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$40,422

Profit (Cash Flow)

$19,887

Cap Rate

11.0%

Annual Revenue

$40,422

AirDNA projects $217/night at 51% occupancy ($40,421).

BNB Calc projects a 51% occupancy rate, $217 rate per night.

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

Return Metrics

9.27% 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)	$19,886	$39,773	$59,660	$79,547	$99,433	$198,867	$596,602
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$225,886	$251,953	$278,205	$304,648	$331,288	$467,650	$1,082,055

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

9.27%

Cap Rate

11.04%

Return on Investment

12.06%

141 Franklin St Ellsworth, Maine, 04605-2012

3 bed • 2 bath • 6 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

Ellsworth

Guide

Zoning

Guide

Laws

$40,422

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$19,887

Profit

Revenue

$40,422

Operating Expenses

$18,335

Operating Income

$22,087

Mortgage & Taxes

$2,200

Profit (Cash Flow)

$19,887

$214,500

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,500

Closing Costs

$6,000

Total

$214,500

DSCR Ratio

Strong

10.04

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

9.27%

Cap Rate

11.04%

Return on Investment

12.06%

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

Deductible property tax

$2,200

Your total deduction

$3,119

Your adjusted annual income

$150,000 - $3,119 = $146,881

Taxes on $146,881 (30%)

$44,064

Your old tax bill

$45,000

Your new tax bill

$44,064

Estimated tax savings

$936

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