BNBCalc.com Investment Analysis Report of 108 Fogg Rd

6 bed • 3 bath • 18 guests • $570,100

BNB

Calc

Return Metrics

37.32% 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

37.32%

Cap Rate

16.29%

Return on Investment

52.88%

Annual Revenue

$122,496

AirDNA projects $818/night at 41% occupancy ($122,495). Airbtics projects $884/night at 59% occupancy ($190,496). Airbtics predicts this property will perform in the 51% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$63,705$141,130$337,804$440,908
Occupancy43%58%75%85%
Nightly Rate$398$656$1,215$1,401

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Downtown Portland 8 BEDS 2 BATHS! 2 Free parking!
$375,325
$1,255
81%
62152$250❌❌❌N / Y⭐️ 5 (25)Profile

B

FABULOUS! Working waterfront views. 94 walk score.
$392,884
$1,417
75%
64162$200❌❌❌N / Y⭐️ 5 (116)Profile

C

Spectacular 6 bed. beachfront OOB/Pine Point
$363,439
$967
100%
64127$275❌❌❌N / Y⭐️ 4.3 (3)Profile

D

Family-Friendly Portland Townhouse (West End)
$342,982
$1,396
67%
5483$200❌❌❌N / Y⭐️ 5 (40)Profile

E

Historic West End Penthouse
$321,633
$1,270
68%
54142$300❌❌✅N / Y⭐️ 5 (15)Profile

Operating Expenses

Monthly Expenses

$2,467

Annual Expenses

$29,604

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,721

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,021

Management & Platform Fees

$306

Platform Fee (i.e. Airbnb)

$306

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$3,204

Annual Mortgage & Tax

$38,448

Downpayment

Purchase Price

$570,100

Percent Down

20%

Total Downpayment

$114,020

Total Loan Amount

$456,080

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$2,734

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$470

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

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

$27,058

Deductible property tax

$5,644

Est. Depreciation Value

$272,008

Profit on this property

$92,891

Your total deduction

$211,818

So, your new taxable income is your previous income minus your total deduction ($150,000 - $211,818)

-$61,818

Your old tax bill

$45,000

Your new tax bill

-$18,545

Estimated tax savings

$63,545

property-location

108 Fogg Rd Scarborough, Maine, 04074

6 bed • 3 bath • 18 guests

Purchase Price

Est. $2,734/mo

Agent

Inquire about this property

Contact Agent

$570,100

Zestimate

204

Airbnb Investor Score

$54,443

Annual Profit

16.3%

Cap Rate

37.3%

Cash on Cash

$122,496

Annual Revenue

BNBCalc predicts this property will get $884 per night with 59% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

37.32%

Cap Rate

16.29%

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

$27,058

Deductible property tax

$5,644

Your total deduction

$26,427

Your adjusted annual income

$150,000 - $26,427 = $123,573

Taxes on $123,573 (30%)

$37,072

Your old tax bill

$45,000

Your new tax bill

$37,072

Estimated tax savings

$7,928

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