51 Mann Rd Woodstock, Maine, 04219
2 bed β’ 1 bath β’ 1 guests
Est. $1,237/mo

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
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
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
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%
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
$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