BNBCalc.com Investment Analysis Report of 35 Pine St, Bar Harbor, ME 04609, USA

4 bed • 2 bath • 6 guests • $729,000

BNB

Calc

Return Metrics

17.24% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

17.24%

Cap Rate

10.96%

Return on Investment

33.54%

Annual Revenue

$107,572

AirDNA projects $398/night at 74% occupancy ($107,571).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,305

Annual Expenses

$27,664

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,596

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$896

Management & Platform Fees

$269

Platform Fee (i.e. Airbnb)

$269

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

$34,599

Deductible property tax

$7,217

Est. Depreciation Value

$342,471

Profit on this property

$79,907

Your total deduction

$304,380

So, your new taxable income is your previous income minus your total deduction ($150,000 - $304,380)

-$154,380

Your old tax bill

$45,000

Your new tax bill

-$46,314

Estimated tax savings

$91,314

35 Pine St Bar Harbor, Maine, 04609-1037

4 bed • 2 bath • 6 guests • $729,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$107,572

Profit (Cash Flow)

$30,731

Cap Rate

11.0%

Annual Revenue

$107,572

AirDNA projects $398/night at 74% occupancy ($107,572)

Occupancy Rate

Avg Daily Rate

Return Metrics

17.24% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

17.24%

Cap Rate

10.96%

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

$34,599

Deductible property tax

$7,217

Your total deduction

$71,062

Your adjusted annual income

$150,000 - $71,062 = $78,938

Taxes on $78,938 (30%)

$23,681

Your old tax bill

$45,000

Your new tax bill

$23,681

Estimated tax savings

$21,319

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