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

$110,859

Profit (Cash Flow)

$50,725

Cap Rate

17.4%

Annual Revenue

$110,859

AirDNA projects $562/night at 48% occupancy ($98,528). Airbtics projects $542/night at 56% occupancy ($110,858). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $542 rate per night.

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

Percentiles25%50%75%90%
Revenue$53,417$99,029$157,882$312,476
Occupancy43%54%70%88%
Nightly Rate$337$496$610$960

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

$103,366
$523
54%
533$250❌❌✅Y / Y⭐️ 5 (89)
Large Home Amazing Mountain Sunrise Views

No image available

$228,235
$1,206
51%
631$300❌❌✅Y / Y⭐️ 4.5 (3)
Cozy Colonial Home w/ Bay Access & Water View

No image available

$166,380
$601
73%
63.52$310❌❌❌Y / Y⭐️ 4.5 (21)
Ocean View Cape on 14 Private Acres

No image available

$86,730
$338
70%
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

$79,207
$320
66%
523$75❌✅✅Y / Y⭐️ 5 (83)
Emerson House Inn: Historic Home in Orland Village

No image available

$141,135
$1,053
36%
631$200❌❌❌Y / Y⭐️ 4.5 (21)
Vintage Penobscot Bay - Hersey Retreat Cottage

No image available

$82,891
$596
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

$115,783
$498
63%
633$275❌❌❌Y / Y⭐️ 5 (126)
Brewer Lake Vacation Home , Orrington Maine

No image available

$84,986
$258
90%
51.55$0❌✅❌Y / Y⭐️ 5 (75)
5BR 3 Bath-The Maine House@Twin Hills Cottages

No image available

$88,469
$413
57%
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)
Ocean Mist! New-Oceanfront!

No image available

$70,722
$370
50%
523$250❌❌❌Y / Y⭐️ 5 (10)
Spacious Lake House /2 guest houses private!

No image available

$185,246
$538
94%
737$100❌❌❌Y / Y⭐️ 5 (25)
Spacious Colonial | Large Groups | Fire Pit

No image available

$75,999
$394
49%
63.51$295❌❌❌Y / Y⭐️ 5 (24)
The Lodge at Branch Pond

No image available

$129,809
$518
67%
533$350✅❌✅Y / Y⭐️ 4.5 (12)
Eagles Nest

No image available

$62,644
$326
52%
537$300❌❌❌Y / Y⭐️ 5 (9)
House by the sea, Castine

No image available

$236,173
$956
67%
55.57$500❌❌✅Y / Y⭐️ 5 (29)
Phillips Lake Camp Rosalie

No image available

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

No image available

$45,994
$264
47%
523$100❌❌❌Y / Y⭐️ 4.5 (50)
1869 Brooksville House and Guest Suite

No image available

$104,766
$495
57%
52.530$150❌❌✅Y / Y⭐️ 5 (59)
Lovely "Lost Tides" on the Penobscot Bay

No image available

$270,340
$1,364
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)
One of Maine's best rentals

No image available

$69,393
$474
40%
537$295❌✅❌Y / Y⭐️ 0 (1)
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

$113,694
$353
88%
527$0❌❌✅Y / Y⭐️ 5 (9)
Islesboro Farmhouse

No image available

$90,200
$265
93%
524$0❌❌❌Y / Y⭐️ 0 (0)
Stunning Coastal Cottage w/ Sea Views

No image available

$98,073
$609
44%
54.57$425❌❌✅Y / Y⭐️ 4.5 (38)
Beautiful quiet family home in Blue Hill

No image available

$41,698
$235
48%
527$125❌❌❌Y / Y⭐️ 5 (24)
Side by Side Cabins on Lake with Beach near Acadia

No image available

$165,870
$528
83%
621$400❌❌✅Y / Y⭐️ 5 (4)
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)
6 Bedroom Coastal Farmhouse 1 mile from the ocean

No image available

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

Return Metrics

40.86% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$50,725$101,450$152,175$202,900$253,626$507,252$1,521,756
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$539,975$605,377$671,220$737,517$804,281$1,145,612$2,674,705

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

40.86%

Cap Rate

17.42%

Return on Investment

56.1%

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

$467,500

Zestimate

224

Airbnb Investor Score

$50,725

Annual Profit

17.4%

Cap Rate

40.9%

Cash on Cash

$110,859

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $562/night at 48% occupancy.Projected nightly rate is $542/night at 56% occupancy.

Top 46% 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.

$109,800

Avg annual revenue

56%

Avg occupancy rate

$542

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

$30k

$115k

$200k

$290k

Sign up to see the data on 40 all comparables

$50,725

Profit

Revenue

$110,859

Operating Expenses

$28,092

Operating Income

$82,767

Mortgage & Taxes

$32,042

Profit (Cash Flow)

$50,725

$124,125

Cash Investment

Down Payment

$95,000

Renos & Furnishing

$14,875

Closing Costs

$14,250

Total

$124,125

DSCR Ratio

Strong

2.58

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.86%

Cap Rate

17.42%

Profit (Cummulative)

$50,725

$380,000

$14,875

$14,250

$0

Total Gain

$69,642

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

-$1,615

Your adjusted annual income

$150,000 - -$1,615 = $151,615


Taxes on $151,615 (30%)

$45,485

Your old tax bill

$45,000

Your new tax bill

$45,485


Estimated tax savings

-$485

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