BNBCalc.com Investment Analysis Report of 954 ME-232, Bryant Pond, ME 04219, USA

4 bed • 2 bath • 8 guests • $400,000

BNB

Calc

Return Metrics

29.95% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

29.95%

Cap Rate

14.42%

Return on Investment

45.49%

Annual Revenue

$82,026

AirDNA projects $394/night at 57% occupancy ($82,026).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,029

Annual Expenses

$24,343

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,384

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$684

Management & Platform Fees

$205

Platform Fee (i.e. Airbnb)

$205

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$190,946

Profit on this property

$57,683

Your total deduction

$156,207

So, your new taxable income is your previous income minus your total deduction ($150,000 - $156,207)

-$6,207

Your old tax bill

$45,000

Your new tax bill

-$1,862

Estimated tax savings

$46,862

954 ME-232

Bethel, Maine, 04219

4 bed • 2 bath • 8 guests • $400,000

Annual Revenue

$82,026

Profit (Cash Flow)

$30,707

Cap Rate

14.4%

Annual Revenue

$82,026

AirDNA projects $394/night at 57% occupancy ($82,026)

Occupancy Rate

Avg Daily Rate

Return Metrics

29.95% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

29.95%

Cap Rate

14.42%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$26,063

Your adjusted annual income

$150,000 - $26,063 = $123,937

Taxes on $123,937 (30%)

$37,181

Your old tax bill

$45,000

Your new tax bill

$37,181

Estimated tax savings

$7,819

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