BNBCalc Short Term Rental Investment Analysis 74 Crescent Dr, North Waterboro, ME 04061, USA

3 bed • 2 bath • 8 guests • $400,000

BNB

Calc

Annual Revenue

$67,508

Profit (Cash Flow)

$18,669

Cap Rate

11.4%

Annual Revenue

$67,508

AirDNA projects $303/night at 61% occupancy ($67,508).

BNB Calc projects a 61% occupancy rate, $303 rate per night.

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

Return Metrics

18.57% 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)	$18,669	$37,338	$56,007	$74,677	$93,346	$186,692	$560,077
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,929	$8,101	$12,530	$17,233	$22,226	$52,205	$320,000
Down Payment	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000	$80,000
Property Appreciation	$12,000	$24,360	$37,090	$50,203	$63,709	$137,566	$570,904
Total Return	$114,598	$149,800	$185,629	$222,114	$259,281	$456,464	$1,530,982

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.57%

Cap Rate

11.41%

Return on Investment

34.42%

74 Crescent Dr Lake Arrowhead, Maine, 04061

3 bed • 2 bath • 8 guests

Purchase Price

Est. $1,919/mo

Inquire about this property

Contact Agent

$67,508

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$18,669

Profit

Revenue

$67,508

Operating Expenses

$21,856

Operating Income

$45,652

Mortgage & Taxes

$26,983

Profit (Cash Flow)

$18,669

$100,500

Cash Investment

Down Payment

$80,000

Renos & Furnishing

$8,500

Closing Costs

$12,000

Total

$100,500

DSCR Ratio

Strong

1.69

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.57%

Cap Rate

11.41%

Return on Investment

34.42%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$22,131

Your adjusted annual income

$150,000 - $22,131 = $127,869

Taxes on $127,869 (30%)

$38,361

Your old tax bill

$45,000

Your new tax bill

$38,361

Estimated tax savings

$6,639

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