BNBCalc Short Term Rental Investment Analysis 76 Post Rd, Moody, ME 04054, USA

2 bed • 1 bath • 5 guests • $200,000

BNB

Calc

Report by:

antlers.payout05@icloud.com

Annual Revenue

$51,631

Profit (Cash Flow)

$6,458

Cap Rate

10.0%

Annual Revenue

$51,631

AirDNA projects $228/night at 61% occupancy ($50,798).

BNB Calc projects a 62% occupancy rate, $228 rate per night.

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

Return Metrics

12.36% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,458	$12,916	$19,375	$25,833	$32,292	$64,584	$193,754
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$1,964	$4,050	$6,265	$8,616	$11,113	$26,102	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$9,800	$20,080	$30,864	$42,176	$54,043	$122,689	$640,029
Total Return	$58,223	$77,048	$96,505	$116,627	$137,448	$253,377	$1,033,784

Property Appreciation:

4.9%

Revenue Appreciation:

Cash on Cash Return

12.36%

Cap Rate

9.97%

Return on Investment

34.87%

76 Post Rd Wells, Maine, 04054

2 bed • 1 bath • 5 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$51,631

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$6,458

Profit

Revenue

$51,631

Operating Expenses

$31,681

Operating Income

$19,950

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$6,458

$52,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Closing Costs

$6,000

Total

$52,250

DSCR Ratio

Strong

1.48

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

4.9%

Revenue Appreciation

Cash on Cash Return

12.36%

Cap Rate

9.97%

Return on Investment

34.87%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$14,218

Your adjusted annual income

$150,000 - $14,218 = $135,782

Taxes on $135,782 (30%)

$40,735

Your old tax bill

$45,000

Your new tax bill

$40,735

Estimated tax savings

$4,265

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