BNBCalc Short Term Rental Investment Analysis 38 Beech Hill Rd, Rockport, ME 04856, USA

3 bed • 2 bath • 6 guests • $399,000

BNB

Calc

Report by:

jade.gray@gmail.com

Annual Revenue

$48,431

Profit (Cash Flow)

-$9,719

Cap Rate

5.0%

Annual Revenue

$48,431

AirDNA projects $387/night at 51% occupancy ($72,088).

BNB Calc projects a 51% occupancy rate, $260 rate per night.

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

Return Metrics

-16.09% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$9,719	-$19,438	-$29,158	-$38,877	-$48,596	-$97,193	-$291,580
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,203	$10,678	$16,438	$22,500	$28,878	$66,124	$359,099
Down Payment	$39,900	$39,900	$39,900	$39,900	$39,900	$39,900	$39,900
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$47,353	$55,438	$64,178	$73,600	$83,731	$146,053	$676,897

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-16.09%

Cap Rate

4.97%

Return on Investment

12.34%

38 Beech Hill Rd Rockport, Maine, 04856-4613

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,914/mo

Inquire about this property

Contact Agent

$48,431

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$9,719

Profit

Revenue

$48,431

Operating Expenses

$28,569

Operating Income

$19,862

Mortgage & Taxes

$29,581

Profit (Cash Flow)

-$9,719

$60,370

Cash Investment

Down Payment

$39,900

Renos & Furnishing

$8,500

Closing Costs

$11,970

Total

$60,370

DSCR Ratio

Weak

0.67

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-16.09%

Cap Rate

4.97%

Return on Investment

12.34%

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

$18,071

Deductible property tax

$4,389

Your total deduction

$47,328

Your adjusted annual income

$150,000 - $47,328 = $102,672

Taxes on $102,672 (30%)

$30,802

Your old tax bill

$45,000

Your new tax bill

$30,802

Estimated tax savings

$14,198

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