BNBCalc.com Investment Analysis Report of 750 Paris Rd, Hebron, ME, USA

4 bed • 2 bath • 12 guests • $279,000

BNB

Calc

Return Metrics

7.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.48%

Cap Rate

8.74%

Return on Investment

22.36%

Annual Revenue

$43,774

AirDNA projects $235/night at 51% occupancy ($43,774).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,614

Annual Expenses

$19,371

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,065

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$365

Management & Platform Fees

$109

Platform Fee (i.e. Airbnb)

$109

Property Manager Fee

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

$13,242

Deductible property tax

$2,762

Est. Depreciation Value

$135,217

Profit on this property

$24,404

Your total deduction

$126,817

So, your new taxable income is your previous income minus your total deduction ($150,000 - $126,817)

$23,183

Your old tax bill

$45,000

Your new tax bill

$6,955

Estimated tax savings

$38,045

750 Paris Rd Hebron, Maine, 04238

4 bed • 2 bath • 12 guests • $279,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$43,774

Profit (Cash Flow)

$5,588

Cap Rate

8.7%

Annual Revenue

$43,774

AirDNA projects $235/night at 51% occupancy ($43,774).

Occupancy Rate

Avg Daily Rate

Return Metrics

7.48% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.48%

Cap Rate

8.74%

Return on Investment

22.36%

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

$13,242

Deductible property tax

$2,762

Your total deduction

$34,619

Your adjusted annual income

$150,000 - $34,619 = $115,381

Taxes on $115,381 (30%)

$34,614

Your old tax bill

$45,000

Your new tax bill

$34,614

Estimated tax savings

$10,386

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 recomend LearnLikeACPA.com