BNBCalc Short Term Rental Investment Analysis 32 Wallace Cove Ln, Milbridge, ME 04658, USA

3 bed • 2 bath • 6 guests • $350,000

BNB

Calc

Annual Revenue

$46,653

Profit (Cash Flow)

$3,898

Cap Rate

7.9%

Annual Revenue

$46,653

AirDNA projects $241/night at 53% occupancy ($46,652).

BNB Calc projects a 53% occupancy rate, $241 rate per night.

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

Return Metrics

4.37% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$3,897	$7,795	$11,693	$15,591	$19,489	$38,978	$116,936
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000	$280,000
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$10,500	$21,315	$32,454	$43,928	$55,745	$120,370	$499,541
Total Return	$364,397	$379,110	$394,148	$409,519	$425,235	$509,349	$966,478

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.37%

Cap Rate

7.85%

Return on Investment

20.04%

32 Wallace Cove Ln Milbridge, Maine, 04658-3202

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,679/mo

Inquire about this property

Contact Agent

$46,653

Annual Revenue

Projected nightly rate is $241/night at 53% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$3,898

Profit

Revenue

$46,653

Operating Expenses

$19,145

Operating Income

$27,508

Mortgage & Taxes

$23,610

Profit (Cash Flow)

$3,898

$89,000

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,500

Closing Costs

$10,500

Total

$89,000

DSCR Ratio

Acceptable

1.17

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.37%

Cap Rate

7.85%

Return on Investment

20.04%

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

$16,611

Deductible property tax

$3,465

Your total deduction

$31,949

Your adjusted annual income

$150,000 - $31,949 = $118,051

Taxes on $118,051 (30%)

$35,415

Your old tax bill

$45,000

Your new tax bill

$35,415

Estimated tax savings

$9,585

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