BNBCalc.com Investment Analysis Report of 231 Littlefield Road unit 3, Wells, ME 04090, USA

3 bed • 4 bath • 8 guests • $349,000

BNB

Calc

Return Metrics

40.31% 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

40.31%

Cap Rate

17.05%

Return on Investment

55.88%

Annual Revenue

$83,451

AirDNA projects $448/night at 51% occupancy ($83,450).

User selected values for this report: 51% occupancy rate, $448 rate per night

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,994

Annual Expenses

$23,929

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$0

Maintenance

$1,395

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$695

Management & Platform Fees

$209

Platform Fee (i.e. Airbnb)

$209

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

$16,564

Deductible property tax

$3,455

Est. Depreciation Value

$115,837

Profit on this property

$59,522

Your total deduction

$76,334

So, your new taxable income is your previous income minus your total deduction ($150,000 - $76,334)

$73,666

Your old tax bill

$45,000

Your new tax bill

$22,100

Estimated tax savings

$22,900

property-location

231 Littlefield Road unit 3 Wells, Maine, 04090

3 bed • 4 bath • 8 guests

Est. $1,674/mo

Agent

Inquire about this property

Contact Agent

$83,451

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

40.31%

Cap Rate

17.05%

0

Long Term Rental Comparables

Long Term Rental comparables are currently unavailable for this property. This can occur for more rural areas. Please try again with another address.

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

$16,564

Deductible property tax

$3,455

Your total deduction

-$1,683

Your adjusted annual income

$150,000 - -$1,683 = $151,683

Taxes on $151,683 (30%)

$45,505

Your old tax bill

$45,000

Your new tax bill

$45,505

Estimated tax savings

-$505

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