5 Hovey Rd New Sharon, Maine, 04955-3000
3 bed • 1 bath • 9 guests
Est. $689/mo
Inquire about this property
Contact Agent
$143,600
Zestimate
$29,698
Annual Revenue
This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $173/night at 47% occupancy.Projected nightly rate is $246/night at 61% occupancy.
Top 71% of comparables
Top 51% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$49,807
Avg annual revenue
61%
Avg occupancy rate
$246
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$50k
$65k
$85k
Sign up to see the data on 10 all comparables
$2,470
Profit
Revenue
$29,698
Operating Expenses
$17,541
Operating Income
$12,157
Mortgage & Taxes
$9,687
Profit (Cash Flow)
$2,470
$41,278
Cash Investment
Down Payment
$28,720
Renos & Furnishing
$8,250
Closing Costs
$4,308
Total
$41,278
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
5.98%
Cap Rate
8.46%
STR Tax Calculator (USA)
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
$6,815
Deductible property tax
$1,422
Your total deduction
$12,670
Your adjusted annual income
$150,000 - $12,670 = $137,330
Taxes on $137,330 (30%)
$41,199
Your old tax bill
$45,000
Your new tax bill
$41,199
Estimated tax savings
$3,801
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
32,670 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: Single Family Residence
- Stories: -
- Lot size: 32,670 sqft
- Building area: -
- Garage: No
- Heating:
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: NSHR M:14 L:05
- Flood Zone: No
Tax Info
- Year Assessed: 2023
- Assessed Value: $55,270
- County Est. Land Value: -
- Assessed Land Value: $17,400
- County Est. Structure Value: -
Market Estimate: -
Ownership
- Name: Perkins Edwin C
- Owner Occupied: Yes
- Owner Mailing Address: 5 Hovey Rd, New Sharon, Me 04955
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No