BNBCalc.com Investment Analysis Report of 661 Whites Bridge Rd, Standish, ME 04084, USA

3 bed • 2 bath • 6 guests • $550,000

BNB

Calc

Return Metrics

4.25% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.25%

Cap Rate

7.47%

Return on Investment

21.02%

Annual Revenue

$63,246

AirDNA projects $333/night at 52% occupancy ($63,245).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,845

Annual Expenses

$22,142

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,227

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$527

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$23,022

Deductible property tax

$6,050

Est. Depreciation Value

$258,750

Profit on this property

$41,104

Your total deduction

$246,719

So, your new taxable income is your previous income minus your total deduction ($150,000 - $246,719)

-$96,719

Your old tax bill

$45,000

Your new tax bill

-$29,016

Estimated tax savings

$74,016

661 Whites Bridge Rd

Standish, Maine, 04084-5307

3 bed • 2 bath • 6 guests • $550,000

Annual Revenue

$63,246

Profit (Cash Flow)

$5,740

Cap Rate

7.5%

Annual Revenue

$63,246

AirDNA projects $333/night at 52% occupancy ($63,246)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.25% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

4.25%

Cap Rate

7.47%

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 estimated deduction will be...

Deductible mortgage interest

$23,022

Deductible property tax

$6,050

Your total deduction

$70,431

Your adjusted annual income

$150,000 - $70,431 = $79,569

Taxes on $79,569 (30%)

$23,871

Your old tax bill

$45,000

Your new tax bill

$23,871

Estimated tax savings

$21,129

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com