BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 149 US-1, Bucksport, ME, 04416

6 bed • 3.5 bath • 12 guests • $475,000

BNB

Calc

Annual Revenue

$111,173

Profit (Cash Flow)

$50,998

Cap Rate

17.5%

Annual Revenue

$111,173

AirDNA projects $562/night at 48% occupancy ($98,528). Airbtics projects $534/night at 57% occupancy ($111,172). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 57% occupancy rate, $534 rate per night.

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

Percentiles25%50%75%90%
Revenue$52,550$97,448$164,312$305,391
Occupancy43%54%73%88%
Nightly Rate$332$488$609$938

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Private Beach, Bar Harbor, Acadia, 15 beds, Pets

No image available

$99,676
$534
51%
533$250❌❌✅Y / Y⭐️ 5 (89)
Large Home Amazing Mountain Sunrise Views

No image available

$222,075
$1,173
51%
631$300❌❌✅Y / Y⭐️ 4.5 (3)
Cozy Colonial Home w/ Bay Access & Water View

No image available

$161,838
$584
73%
63.52$310❌❌❌Y / Y⭐️ 4.5 (21)
Ocean View Cape on 14 Private Acres

No image available

$89,372
$334
73%
535$100❌❌✅Y / Y⭐️ 4.5 (59)
Waterfront, Meadows: 10 acres+ a Spacious House

No image available

$125,940
$424
81%
542$200❌❌✅Y / Y⭐️ 5 (87)
All-season Lakefront Oasis

No image available

$86,672
$322
72%
523$75❌✅✅Y / Y⭐️ 5 (83)
Emerson House Inn: Historic Home in Orland Village

No image available

$136,788
$1,020
36%
631$200❌❌❌Y / Y⭐️ 4.5 (21)
Vintage Penobscot Bay - Hersey Retreat Cottage

No image available

$83,309
$599
38%
533$0❌❌✅Y / Y⭐️ 5 (13)
Winterport Village House, Sleeps 18, A/C, 10 Beds

No image available

$186,824
$615
83%
52.52$0❌❌✅Y / Y⭐️ 5 (9)
Searsport Paradise w/ Private Pool & Patio!

No image available

$288,535
$859
90%
643$464✅❌❌Y / Y⭐️ 5 (4)
Green's Landing on Branch Lake

No image available

$113,462
$490
63%
633$275❌❌❌Y / Y⭐️ 5 (126)
Brewer Lake Vacation Home , Orrington Maine

No image available

$76,976
$239
88%
51.55$0❌✅❌Y / Y⭐️ 5 (75)
5BR 3 Bath-The Maine House@Twin Hills Cottages

No image available

$92,706
$406
61%
531$150❌❌❌Y / Y⭐️ 4.5 (47)
New lakefront, dog-friendly home with dock & beach

No image available

$93,733
$694
36%
522$327❌❌✅Y / Y⭐️ 5 (19)
House by the sea, Castine

No image available

$243,715
$932
71%
55.57$500❌❌✅Y / Y⭐️ 5 (29)
Spacious Lake House /2 guest houses private!

No image available

$182,149
$529
94%
737$100❌❌❌Y / Y⭐️ 5 (25)
Spacious Colonial | Large Groups | Fire Pit

No image available

$73,485
$374
50%
63.51$295❌❌❌Y / Y⭐️ 5 (24)
The Lodge at Branch Pond

No image available

$122,698
$489
67%
533$350✅❌✅Y / Y⭐️ 4.5 (12)
Eagles Nest

No image available

$62,644
$326
52%
537$300❌❌❌Y / Y⭐️ 5 (9)
Ocean Mist! New-Oceanfront!

No image available

$70,832
$341
54%
523$250❌❌❌Y / Y⭐️ 5 (10)
Phillips Lake Camp Rosalie

No image available

$90,250
$608
38%
536$250❌❌❌Y / Y⭐️ 5 (5)
Dippy Inn

No image available

$46,672
$257
49%
523$100❌❌❌Y / Y⭐️ 4.5 (50)
One of Maine's best rentals

No image available

$71,296
$487
40%
537$295❌✅❌Y / Y⭐️ 0 (1)
1869 Brooksville House and Guest Suite

No image available

$100,804
$476
57%
52.530$150❌❌✅Y / Y⭐️ 5 (59)
Lovely "Lost Tides" on the Penobscot Bay

No image available

$266,190
$1,343
54%
54.53$380❌❌✅Y / Y⭐️ 5 (12)
Coastal Getaway to Maine

No image available

$50,166
$254
53%
512$75❌❌✅Y / Y⭐️ 4.5 (21)
Classic Coastal Maine Cape

No image available

$71,315
$433
45%
523$0❌❌✅Y / Y⭐️ 5 (20)
Beech Hill Pond Cottage near Bar Harbor & Acadia

No image available

$109,829
$341
88%
527$0❌❌✅Y / Y⭐️ 5 (9)
Islesboro Farmhouse

No image available

$90,200
$265
93%
524$0❌❌❌Y / Y⭐️ 0 (0)
Beautiful quiet family home in Blue Hill

No image available

$42,108
$228
50%
527$125❌❌❌Y / Y⭐️ 5 (24)
National Historic Summer Cottage on Coast!

No image available

$121,470
$386
81%
635$250❌❌❌Y / Y⭐️ 5 (24)
Classic Castine Harborview

No image available

$61,798
$307
55%
646$0❌❌❌Y / Y⭐️ 4.8 (21)
Stunning Coastal Cottage w/ Sea Views

No image available

$123,387
$602
56%
54.57$425❌❌✅Y / Y⭐️ 4.5 (38)
Side by Side Cabins on Lake with Beach near Acadia

No image available

$152,460
$514
77%
621$400❌❌✅Y / Y⭐️ 5 (4)
6 Bedroom Coastal Farmhouse 1 mile from the ocean

No image available

$74,664
$300
68%
635$210❌❌✅Y / Y⭐️ 0 (0)

Return Metrics

41.08% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$50,998$101,996$152,995$203,993$254,992$509,984$1,529,954
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$380,000$380,000$380,000$380,000$380,000$380,000$380,000
Down Payment$95,000$95,000$95,000$95,000$95,000$95,000$95,000
Property Appreciation$14,250$28,927$44,045$59,616$75,655$163,360$677,949
Total Return$540,248$605,924$672,040$738,610$805,647$1,148,345$2,682,904

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

41.08%

Cap Rate

17.48%

Return on Investment

56.32%

property-location

149 US-1 Bucksport, Maine, 04416

6 bed • 3.5 bath • 12 guests

Est. $2,278/mo

Agent

Inquire about this property

Contact Agent

$466,600

Zestimate

225

Airbnb Investor Score

$50,998

Annual Profit

17.5%

Cap Rate

41.1%

Cash on Cash

$111,173

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $562/night at 48% occupancy ($98,528.22). Airbtics projects $534/night at 57% occupancy ($111,172).

Top 44% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$109,333

Avg annual revenue

57%

Avg occupancy rate

$534

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

$25k

$115k

$200k

$290k

Sign up to see the data on 40 all comparables

$50,998

Profit

Revenue

$111,173

Operating Expenses

$28,132

Operating Income

$83,040

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$50,998

$124,125

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$14,875

Closing Costs

$14,250

Total

$124,125

DSCR Ratio

Strong

2.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

41.08%

Cap Rate

17.48%

Profit (Cummulative)

$50,998

$380,000

$14,875

$14,250

$0

Total Gain

$69,915

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

$22,544

Deductible property tax

$4,703

Your total deduction

$54,386

Your adjusted annual income

$150,000 - $54,386 = $95,614


Taxes on $95,614 (30%)

$28,684

Your old tax bill

$45,000

Your new tax bill

$28,684


Estimated tax savings

$16,316

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.36 sqft

Year built:

1967

Size:

3,032 sqft

Type:

SINGLE_FAMILY

Parking:

2

Heating:

Heat Pump

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 1.36 sqft
  • Building area: 3,032 sqft
  • Garage: Yes
  • Heating: Heat pump
  • Pool: No
  • Fireplaces: 2
  • Basement: Yes
  • Cooling: Heat Pump
  • View: -
  • Parking: 5 - 10 Spaces, Paved, Inside Entrance
  • Amenities: Refrigerator, Electric Range, Dishwasher
  • Price per square foot: $154

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: BUCTM28L29
  • Flood Zone: No

Tax Info

  • Year Assessed: 2023
  • Assessed Value: $377,820
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $467,500


Schools

  • High School: Bucksport High School with 6/10 star rating