BNBCalc Short Term Rental Investment Analysis 50 Limerock Street, Camden, ME

3 bed • 2 bath • 8 guests • $625,000

BNB

Calc

Annual Revenue

$97,812

Profit (Cash Flow)

$29,256

Cap Rate

11.4%

Annual Revenue

$97,812

AirDNA projects $344/night at 48% occupancy ($60,309). Airbtics projects $412/night at 65% occupancy ($97,812). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 65% occupancy rate, $412 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,527	$84,135	$131,265	$269,671
Occupancy	50%	68%	78%	99%
Nightly Rate	$269	$336	$456	$732

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Camden In-Village Updated 1920s Classic	$102,884	$361	77%	3	2	3	$350	❌	❌	❌	Y / Y	⭐️ 5 (21)
Camden Harbor Luxury Loft - Ocean Views	$220,116	$1,133	53%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (35)
Historic 1820s Sherman House	$37,527	$188	53%	3	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (82)
Modern, luxury home right in town	$73,912	$403	49%	3	1.5	4	$170	❌	❌	❌	Y / Y	⭐️ 5 (31)
Quaint 3 Bedroom In Town Camden Home	$45,216	$168	73%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (187)
Sea Fog Cottage with views of Mt. Battie	$71,219	$254	74%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (38)
Bayview Apartments/Suite A	$71,848	$241	81%	3	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (46)
Ocean View Retreat with Pool / Hot Tub	$179,187	$728	67%	3	3.5	4	$275	✅	✅	✅	Y / Y	⭐️ 5 (52)
Luxe Penthouse Retreat - Harbor Views, Downtown	$164,707	$1,044	43%	3	2.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (14)
High Point, wonderful coastal contemporary.	$247,771	$673	97%	3	2.5	6	$250	❌	✅	❌	Y / Y	⭐️ 0 (2)
Chestnut By The Sea	$210,444	$777	74%	3	2.5	7	$330	❌	❌	✅	Y / Y	⭐️ 5 (4)
Stunning Home and Yoga Studio	$80,945	$291	76%	3	3	4	$100	❌	❌	❌	Y / Y	⭐️ 4.7 (56)
Bright and Spacious on Beauchamp Point	$106,798	$513	51%	3	2.5	5	$300	❌	❌	✅	Y / Y	⭐️ 4.5 (6)
Camden House	$116,123	$350	89%	3	2	5	$175	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Our Garden Cottage: an Oasis In Town	$78,984	$243	88%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (18)
Bright and comfortable 3 bedroom	$85,028	$303	75%	3	2	6	$250	❌	❌	❌	Y / Y	⭐️ 5 (13)
Free Street- Town of Camden	$97,564	$437	61%	3	3	7	$0	❌	❌	✅	Y / Y	⭐️ 0 (0)
Harbor Stay	$153,633	$636	66%	3	2.5	6	$0	❌	❌	❌	Y / Y	⭐️ 0 (1)
Spruce Cottage minutes to Camden Maine harbor	$72,114	$323	61%	3	2	7	$150	❌	❌	❌	Y / Y	⭐️ 5 (48)
Cheery 3 bedroom walk to town Camden "Mill House"	$89,970	$338	72%	3	1.5	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (16)
Harbor Views in Cozy Rockport Cape	$73,599	$311	64%	3	2.5	6	$250	❌	❌	❌	Y / Y	⭐️ 5 (23)
A short walk to town from 1st floor, 3-bed apt!	$39,453	$242	43%	3	2	6	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Charming downtown Camden home Sleeps six	$100,141	$275	99%	3	1.5	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (32)
Village Gem	$112,282	$825	36%	3	2.5	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Sweet Garden Cottage in Rockport	$120,299	$332	99%	3	2	7	$125	❌	❌	❌	Y / Y	⭐️ 5 (127)
Camden Village Cottage	$49,428	$239	56%	3	1	7	$100	❌	❌	✅	Y / Y	⭐️ 5 (8)
Lil Osprey House	$34,632	$166	57%	3	2	7	$0	❌	❌	❌	Y / N	⭐️ 5 (2)
Head of the Harbor - Town of Camden	$92,781	$338	75%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)
Bright Classic Victorian Home	$88,383	$345	70%	3	2	7	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Unique River-Front Camden Home	$114,996	$306	100%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (54)
Camden, Sunset HIll 3-4BR 2 Ba.	$60,914	$219	76%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (19)
Summer house steps from Camden Harbor	$63,271	$402	43%	3	2	4	$0	❌	❌	❌	Y / Y	⭐️ 1 (1)
Rockport Village Oasis	$128,100	$350	100%	3	1.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (18)
Bright, Contemporary Home in Camden, ME	$190,320	$520	100%	3	3	5	$180	❌	❌	❌	Y / Y	⭐️ 5 (30)
Camden Village Home with Ocean Views	$118,218	$314	100%	3	2	7	$75	❌	❌	❌	Y / Y	⭐️ 0 (1)
Downtown Camden Steeple Stay	$32,607	$297	30%	3	2.5	14	$0	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

19.21% 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)	$29,256	$58,512	$87,768	$117,024	$146,281	$292,562	$877,686
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000	$500,000
Down Payment	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000	$125,000
Property Appreciation	$18,750	$38,062	$57,954	$78,443	$99,546	$214,947	$892,039
Total Return	$673,006	$721,574	$770,722	$820,467	$870,827	$1,132,509	$2,394,725

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.21%

Cap Rate

11.42%

Return on Investment

35.56%

50 Limerock St Camden, Maine, 04843

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,998/mo

Inquire about this property

Contact Agent

111

Airbnb Investor Score

$29,256

Annual Profit

11.4%

Cap Rate

19.2%

Cash on Cash

$97,812

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $344/night at 48% occupancy ($60,309.08). Airbtics projects $412/night at 65% occupancy ($97,812).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$96,626

Avg annual revenue

65%

Avg occupancy rate

$412

Avg nightly rate

🏊‍♂️ Pool

🛁 Hot tub

🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$25k

$95k

$170k

$250k

$29,256

Profit

Revenue

$97,812

Operating Expenses

$26,396

Operating Income

$71,417

Mortgage & Taxes

$42,161

Profit (Cash Flow)

$29,256

$152,250

Cash Investment

Down Payment

$125,000

Renos & Furnishing

$8,500

Closing Costs

$18,750

Total

$152,250

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.21%

Cap Rate

11.42%

Return on Investment

35.56%

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

$29,663

Deductible property tax

$6,187

Your total deduction

$106,086

Your adjusted annual income

$150,000 - $106,086 = $43,914

Taxes on $43,914 (30%)

$13,174

Your old tax bill

$45,000

Your new tax bill

$13,174

Estimated tax savings

$31,826

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:

0.46 sqft

Year built:

1850

Size:

1,679 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.46 sqft

Building area: 1,679 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: None

View: Fields

Parking: 1 - 4 Spaces, Paved, On Site, Detached, Storage

Amenities: Refrigerator, Electric Range, Dishwasher

Price per square foot: $372

Lot Info

Zoning: -

Land Use: -

Parcel Number: CAMDM118B042L000U000

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $409,300

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Camden Hills Regional High School with 8/10 star rating