BNBCalc Short Term Rental Investment Analysis 35 Pine St, Bar Harbor, ME 04609, USA

4 bed • 2 bath • 6 guests • $729,000

BNB

Calc

Report by:

cfrosier@gmail.com

Annual Revenue

$107,572

Profit (Cash Flow)

$31,331

Cap Rate

11.0%

Annual Revenue

$107,572

AirDNA projects $398/night at 74% occupancy ($107,571).

BNB Calc projects a 74% occupancy rate, $398 rate per night.

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

Return Metrics

17.58% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$31,331	$62,662	$93,993	$125,325	$156,656	$313,313	$939,939
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$7,161	$14,765	$22,837	$31,408	$40,506	$95,144	$583,200
Down Payment	$145,800	$145,800	$145,800	$145,800	$145,800	$145,800	$145,800
Property Appreciation	$21,870	$44,396	$67,597	$91,495	$116,110	$250,715	$1,040,474
Total Return	$206,163	$267,623	$330,229	$394,029	$459,074	$804,972	$2,709,413

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

17.58%

Cap Rate

11.04%

Return on Investment

33.87%

35 Pine St Bar Harbor, Maine, 04609-1037

4 bed • 2 bath • 6 guests

Purchase Price

Est. $3,497/mo

Inquire about this property

Contact Agent

$107,572

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$31,331

Profit

Revenue

$107,572

Operating Expenses

$27,064

Operating Income

$80,507

Mortgage & Taxes

$49,176

Profit (Cash Flow)

$31,331

$178,170

Cash Investment

Down Payment

$145,800

Renos & Furnishing

$10,500

Closing Costs

$21,870

Total

$178,170

DSCR Ratio

Strong

1.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

17.58%

Cap Rate

11.04%

Return on Investment

33.87%

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

$34,599

Deductible property tax

$7,217

Your total deduction

$42,338

Your adjusted annual income

$150,000 - $42,338 = $107,662

Taxes on $107,662 (30%)

$32,298

Your old tax bill

$45,000

Your new tax bill

$32,298

Estimated tax savings

$12,702

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