BNBCalc.com Investment Analysis Report of 231 Littlefield Road unit 3, Wells, ME 04090, USA

3 bed • 4 bath • 8 guests • $349,000

BNB

Calc

Return Metrics

39.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

39.64%

Cap Rate

16.88%

Return on Investment

55.21%

Annual Revenue

$83,451

AirDNA projects $448/night at 51% occupancy ($83,450).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,044

Annual Expenses

$24,529

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,395

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$695

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

Property Manager Fee

$0

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$166,497

Profit on this property

$58,922

Your total deduction

$127,594

So, your new taxable income is your previous income minus your total deduction ($150,000 - $127,594)

$22,406

Your old tax bill

$45,000

Your new tax bill

$6,722

Estimated tax savings

$38,278

property-location

231 Littlefield Road unit 3 Wells, Maine, 04090

3 bed • 4 bath • 8 guests • $349,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$83,451

Profit (Cash Flow)

$35,390

Cap Rate

16.9%

Annual Revenue

$83,451

AirDNA projects $448/night at 51% occupancy ($83,450).

Occupancy Rate

Avg Daily Rate

Return Metrics

39.64% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

39.64%

Cap Rate

16.88%

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

$16,564

Deductible property tax

$3,455

Your total deduction

$14,115

Your adjusted annual income

$150,000 - $14,115 = $135,885

Taxes on $135,885 (30%)

$40,765

Your old tax bill

$45,000

Your new tax bill

$40,765

Estimated tax savings

$4,235

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 recomend LearnLikeACPA.com