BNBCalc.com Investment Analysis Report of 86 Riverside Drive, Hartland, ME 04943, USA

4 bed • 1 bath • 8 guests • $160,000

BNB

Calc

Return Metrics

64.49% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

64.49%

Cap Rate

25.7%

Return on Investment

78.04%

Annual Revenue

$63,005

AirDNA projects $250/night at 69% occupancy ($63,004).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,823

Annual Expenses

$21,871

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,225

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$525

Management & Platform Fees

$158

Platform Fee (i.e. Airbnb)

$158

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

$7,594

Deductible property tax

$1,584

Est. Depreciation Value

$80,250

Profit on this property

$41,134

Your total deduction

$48,294

So, your new taxable income is your previous income minus your total deduction ($150,000 - $48,294)

$101,706

Your old tax bill

$45,000

Your new tax bill

$30,512

Estimated tax savings

$14,488

86 Riverside Dr Hartland, Maine, 04943

4 bed • 1 bath • 8 guests • $160,000

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

$63,005

Profit (Cash Flow)

$30,346

Cap Rate

25.7%

Annual Revenue

$63,005

AirDNA projects $250/night at 69% occupancy ($63,005)

Occupancy Rate

Avg Daily Rate

Return Metrics

64.49% 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

64.49%

Cap Rate

25.7%

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

$7,594

Deductible property tax

$1,584

Your total deduction

-$6,474

Your adjusted annual income

$150,000 - -$6,474 = $156,474

Taxes on $156,474 (30%)

$46,942

Your old tax bill

$45,000

Your new tax bill

$46,942

Estimated tax savings

-$1,942

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