BNBCalc Short Term Rental Investment Analysis 152 Charlie O Way, Jefferson, ME 04348, USA

3 bed • 2 bath • 8 guests • $320,000

BNB

Calc

Report by:

Jeremy Werden

Co-Founder at BNBCalc

7035070706

hello@bnbcalc.com

bnbcalc.com

Annual Revenue

$64,718

Profit (Cash Flow)

$20,766

Cap Rate

13.2%

Annual Revenue

$64,718

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

BNB Calc projects a 47% occupancy rate, $377 rate per night.

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

Return Metrics

25.29% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$20,766	$41,532	$62,298	$83,064	$103,830	$207,661	$622,983
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,143	$6,481	$10,024	$13,786	$17,780	$41,764	$256,000
Down Payment	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000	$64,000
Property Appreciation	$9,600	$19,488	$29,672	$40,162	$50,967	$110,053	$456,723
Total Return	$97,509	$131,501	$165,995	$201,014	$236,579	$423,478	$1,399,707

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.29%

Cap Rate

13.24%

Return on Investment

40.81%

152 Charlie O Way Jefferson, Maine, 04348

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,535/mo

Inquire about this property

Contact Agent

$64,718

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$20,766

Profit

Revenue

$64,718

Operating Expenses

$22,333

Operating Income

$42,384

Mortgage & Taxes

$21,618

Profit (Cash Flow)

$20,766

$82,100

Cash Investment

Down Payment

$64,000

Renos & Furnishing

$8,500

Closing Costs

$9,600

Total

$82,100

DSCR Ratio

Strong

1.96

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.29%

Cap Rate

13.24%

Return on Investment

40.81%

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

$15,188

Deductible property tax

$3,200

Your total deduction

$12,109

Your adjusted annual income

$150,000 - $12,109 = $137,891

Taxes on $137,891 (30%)

$41,367

Your old tax bill

$45,000

Your new tax bill

$41,367

Estimated tax savings

$3,633

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