BNBCalc.com Investment Analysis Report of 141 Franklin St, Ellsworth, ME 04605, USA

3 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Return Metrics

8.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

8.99%

Cap Rate

10.74%

Return on Investment

11.79%

Annual Revenue

$40,422

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,578

Annual Expenses

$18,935

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,037

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$337

Management & Platform Fees

$101

Platform Fee (i.e. Airbnb)

$101

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

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

Est. Depreciation Value

$97,553

Profit on this property

$21,487

Your total deduction

$78,266

So, your new taxable income is your previous income minus your total deduction ($150,000 - $78,266)

$71,734

Your old tax bill

$45,000

Your new tax bill

$21,520

Estimated tax savings

$23,480

141 Franklin St Ellsworth, Maine, 04605-2012

3 bed • 2 bath • 6 guests • $200,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$40,422

Profit (Cash Flow)

$19,291

Cap Rate

10.7%

Annual Revenue

$40,422

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

Occupancy Rate

Avg Daily Rate

Return Metrics

8.99% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

8.99%

Cap Rate

10.74%

Return on Investment

11.79%

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

$11,738

Your adjusted annual income

$150,000 - $11,738 = $138,262

Taxes on $138,262 (30%)

$41,479

Your old tax bill

$45,000

Your new tax bill

$41,479

Estimated tax savings

$3,521

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We recomend LearnLikeACPA.com