149 US-1 Bucksport, Maine, 04416
6 bed • 3.5 bath • 12 guests
Est. $2,278/mo

Inquire about this property
Contact Agent
$466,600
Zestimate
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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
STR Tax Calculator (USA)
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