BNBCalc.com Investment Analysis Report of 152 Charlie O Way, Jefferson, ME 04348, USA

3 bed • 2 bath • 8 guests • $320,000

BNB

Calc

Return Metrics

25.3% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

25.3%

Cap Rate

13.24%

Return on Investment

40.82%

Annual Revenue

$64,718

AirDNA projects $377/night at 47% occupancy ($64,717).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,861

Annual Expenses

$22,333

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,239

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$539

Management & Platform Fees

$162

Platform Fee (i.e. Airbnb)

$162

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

$15,188

Deductible property tax

$3,200

Est. Depreciation Value

$152,821

Profit on this property

$42,384

Your total deduction

$128,824

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,824)

$21,176

Your old tax bill

$45,000

Your new tax bill

$6,353

Estimated tax savings

$38,647

152 Charlie O Way Jefferson, Maine, 04348

3 bed • 2 bath • 8 guests • $320,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$64,718

Profit (Cash Flow)

$20,772

Cap Rate

13.2%

Annual Revenue

$64,718

AirDNA projects $377/night at 47% occupancy ($64,718)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.3% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.3%

Cap Rate

13.24%

Return on Investment

40.82%

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 estimated deduction will be...

Deductible mortgage interest

$15,188

Deductible property tax

$3,200

Your total deduction

$24,664

Your adjusted annual income

$150,000 - $24,664 = $125,336

Taxes on $125,336 (30%)

$37,601

Your old tax bill

$45,000

Your new tax bill

$37,601

Estimated tax savings

$7,399

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 reccomend LearnLikeACPA.com