BNBCalc.com Investment Analysis Report of 61 Marshall Brook Rd, Southwest Harbor, ME 04679, USA

3 bed • 2 bath • 8 guests • $440,000

BNB

Calc

Return Metrics

16.46% 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

16.46%

Cap Rate

10.84%

Return on Investment

32.43%

Annual Revenue

$70,591

AirDNA projects $251/night at 77% occupancy ($70,590).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,905

Annual Expenses

$22,857

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,288

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$588

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$20,883

Deductible property tax

$4,356

Est. Depreciation Value

$208,088

Profit on this property

$47,734

Your total deduction

$185,593

So, your new taxable income is your previous income minus your total deduction ($150,000 - $185,593)

-$35,593

Your old tax bill

$45,000

Your new tax bill

-$10,678

Estimated tax savings

$55,678

61 Marshall Brook Rd Southwest Harbor, Maine, 04679-4635

3 bed • 2 bath • 8 guests • $440,000

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

$70,591

Profit (Cash Flow)

$18,058

Cap Rate

10.8%

Annual Revenue

$70,591

AirDNA projects $251/night at 77% occupancy ($70,591)

Occupancy Rate

Avg Daily Rate

Return Metrics

16.46% 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

16.46%

Cap Rate

10.84%

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

$20,883

Deductible property tax

$4,356

Your total deduction

$43,801

Your adjusted annual income

$150,000 - $43,801 = $106,199

Taxes on $106,199 (30%)

$31,860

Your old tax bill

$45,000

Your new tax bill

$31,860

Estimated tax savings

$13,140

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