BNBCalc.com Investment Analysis Report of 412 Post Road unit 135, Wells, ME 04090, USA

2 bed • 1 bath • 6 guests • $285,000

BNB

Calc

Return Metrics

5.73% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.73%

Cap Rate

8.18%

Return on Investment

21.53%

Annual Revenue

$42,551

AirDNA projects $233/night at 61% occupancy ($51,912).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,601

Annual Expenses

$19,212

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,055

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$355

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$13,526

Deductible property tax

$2,821

Est. Depreciation Value

$135,261

Profit on this property

$23,339

Your total deduction

$128,269

So, your new taxable income is your previous income minus your total deduction ($150,000 - $128,269)

$21,731

Your old tax bill

$45,000

Your new tax bill

$6,519

Estimated tax savings

$38,481

412 Post Road unit 135 Wells, Maine, 04090-4020

2 bed • 1 bath • 6 guests • $285,000

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

$42,551

Profit (Cash Flow)

$4,115

Cap Rate

8.2%

Annual Revenue

$42,551

AirDNA projects $233/night at 61% occupancy ($51,912)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.73% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.73%

Cap Rate

8.18%

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

$13,526

Deductible property tax

$2,821

Your total deduction

$36,093

Your adjusted annual income

$150,000 - $36,093 = $113,907

Taxes on $113,907 (30%)

$34,172

Your old tax bill

$45,000

Your new tax bill

$34,172

Estimated tax savings

$10,828

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