property-location

264 Taylor Street Lincoln, ME

3 bed • 1 bath • 9 guests

Purchase Price

Est. $1,442/mo

$324,700

Zestimate

$35,806

Annual Revenue

Median of 13 comps selected by Derry, creator of this analysis.

Avg Daily Rate
$253
Occupancy
39%

$5k

$40k

$75k

$110k

Sign up to see the data on 26 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

-$8,192

Profit

Revenue

$35,806

Operating Expenses

$22,094

Operating Income

$13,712

Mortgage & Taxes

$21,903

Profit (Cash Flow)

-$8,192

$83,969

Cash Investment

Down Payment

$64,940

Renos & Furnishing

$9,288

Closing Costs

$9,741

Total

$83,969

DSCR Ratio

Weak

0.63

Get prequalified to make an offer

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

3%

Loading...

Cash on Cash Return

-9.75%

Cap Rate

4.22%

Profit (Cummulative)

-$8,192

$3,190

$9,288

$9,741

$1,074

Total Gain

$5,813

STR Tax Calculator (USA)

Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.

If you buy this property, your estimated tax deduction will be...

Deductible mortgage interest

$15,411

Deductible property tax

$3,215

Estimated gross deduction

$93,678

Your income tax rate

Estimated tax savings

$28,103

Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.

Plan to claim the STR loophole?

To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.