BNBCalc.com Investment Analysis Report of 424 S Rd, Holden, ME 04429, USA

0 bed • 0 bath • 4 guests • $280,000

BNB

Calc

Return Metrics

25.35% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.35%

Cap Rate

13.63%

Return on Investment

41.6%

Annual Revenue

$59,622

AirDNA projects $308/night at 53% occupancy ($59,622).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,786

Annual Expenses

$21,431

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,197

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$497

Management & Platform Fees

$149

Platform Fee (i.e. Airbnb)

$149

Property Manager Fee

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

$16,658

Deductible property tax

$3,080

Est. Depreciation Value

$128,958

Profit on this property

$38,192

Your total deduction

$110,505

So, your new taxable income is your previous income minus your total deduction ($150,000 - $110,505)

$39,495

Your old tax bill

$45,000

Your new tax bill

$11,849

Estimated tax savings

$33,151

424 S Rd Holden, Maine, 04429

0 bed • 0 bath • 4 guests

Purchase Price

Est. $1,343/mo

Inquire about this property

Contact Agent

$59,622

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.35%

Cap Rate

13.63%

Return on Investment

41.6%

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

$16,658

Deductible property tax

$3,080

Your total deduction

$22,697

Your adjusted annual income

$150,000 - $22,697 = $127,303

Taxes on $127,303 (30%)

$38,191

Your old tax bill

$45,000

Your new tax bill

$38,191

Estimated tax savings

$6,809

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