BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 51 Mann Rd, Woodstock, ME, 04219

2 bed β€’ 1 bath β€’ 1 guests β€’ $258,000

BNB

Calc

Annual Revenue

$88,480

Profit (Cash Flow)

$45,894

Cap Rate

24.5%

Annual Revenue

$88,480

AirDNA projects $323/night at 75% occupancy ($88,480). Airbtics projects $221/night at 69% occupancy ($55,696). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 75% occupancy rate, $323 rate per night.

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

Percentiles25%50%75%90%
Revenue$37,917$52,646$85,415$100,004
Occupancy57%66%81%88%
Nightly Rate$176$209$278$298

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Secluded near Round Pond - Upper Unit with Hot Tub

No image available

$52,815
$220
64%
222$75βŒβœ…βŒY / Y⭐️ 4.9 (51)
Treehouse With Hot Tub Close to Sunday River!

No image available

$121,007
$325
98%
212$125βŒβœ…βŒN / N⭐️ 5 (143)
Cottage 20' from Waters Edge

No image available

$66,514
$282
63%
222$110❌❌❌N / Y⭐️ 5 (6)
The Upper Sunday Lodge

No image available

$63,741
$295
55%
222$200βœ…βŒβœ…Y / Y⭐️ 5 (11)
Lakefront Camp on North Pond in the Mountains

No image available

$50,606
$268
49%
213$135βŒβŒβœ…N / N⭐️ 4.7 (28)
Camp Wigwam on North Pond - Swim,Paddle,Kayak,Fish

No image available

$50,270
$194
69%
213$50❌❌❌Y / Y⭐️ 5 (237)
Cozy Camp on North Pond

No image available

$52,310
$162
79%
212$125βŒβŒβœ…Y / Y⭐️ 5 (97)
Charming Private Lakefront Cottage

No image available

$60,592
$170
82%
221$175❌❌❌Y / Y⭐️ 5 (6)
Waterfront- Lake Christopher Condo

No image available

$22,293
$103
51%
211$109❌❌❌Y / Y⭐️ 0 (0)
Private retreat close to Sunday River resort

No image available

$63,368
$199
87%
212$0❌❌❌N / Y⭐️ 5 (1)

Return Metrics

69.97% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$45,894$91,788$137,682$183,576$229,470$458,940$1,376,821
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$206,400$206,400$206,400$206,400$206,400$206,400$206,400
Down Payment$51,600$51,600$51,600$51,600$51,600$51,600$51,600
Property Appreciation$7,740$15,712$23,923$32,381$41,092$88,730$368,233
Total Return$311,634$365,500$419,605$473,957$528,562$805,670$2,003,055

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

69.97%

Cap Rate

24.53%

Return on Investment

85.63%

property-location

51 Mann Rd Woodstock, Maine, 04219

2 bed β€’ 1 bath β€’ 1 guests

Est. $1,237/mo

Agent

Inquire about this property

Contact Agent

$527,400

Zestimate

$88,480

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
AirDNA projects $323/night at 75% occupancy ($88,480.35). Airbtics projects $221/night at 69% occupancy ($55,696).

Top 31% of comparables

Top 1% 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.

$60,351

Avg annual revenue

69%

Avg occupancy rate

$221

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$20k

$55k

$85k

$120k

Sign up to see the data on 10 all comparables

$45,894

Profit

Revenue

$88,480

Operating Expenses

$25,182

Operating Income

$63,298

Mortgage & Taxes

$17,404

Profit (Cash Flow)

$45,894

$65,590

Cash Investment

Down Payment

$51,600

Renos & Furnishing

$6,250

Closing Costs

$7,740

Total

$65,590

DSCR Ratio

Strong

3.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

69.97%

Cap Rate

24.53%

Profit (Cummulative)

$45,894

$206,400

$6,250

$7,740

$0

Total Gain

$56,169

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

$12,245

Deductible property tax

$2,554

Your total deduction

$10,798

Your adjusted annual income

$150,000 - $10,798 = $139,202


Taxes on $139,202 (30%)

$41,761

Your old tax bill

$45,000

Your new tax bill

$41,761


Estimated tax savings

$3,239

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