← Calculators

Maine BRRRR Calculator

Analyze Buy, Rehab, Rent, Refinance, Repeat deals using Maine market data. Property tax, insurance, vacancy rates, and rents are pre-filled with current Maine averages.

Browse calculators by state

Purchase & Rehab

After Repair Value

Equity Captured$64,300

Refinance Terms

Rental Income & Expenses(Maine defaults)

Maine Market Context

Avg Cap Rate

5.5%

Median Price

$381K

Property Tax

0.9%

Vacancy Rate

2.9%

Local Factors

  • -Extremely low vacancy rate driven by limited housing supply
  • -Short-term vacation rentals in coastal areas offer seasonal income premium
  • -Cold winters increase heating and maintenance costs for landlords

Cash Left in Deal

$83,385

Weak
Post-Refi CoC Return-22.9%
Total Cash In$447,430
Refi Loan Amount$371,475
Cash Back from Refi$364,046
Equity Captured$64,300
Monthly Cash Flow$-1,589
Monthly Mortgage$2,471
NOI$10,595

Where Rent Goes

CASH FLOW$-1,589
Cash Flow$0
Debt Service$29,657
Expenses$9,205

Total Cash In Breakdown

Purchase$381,000
Rehab$50,000
Holding$5,000
Closing$11,430

What does this mean?

This deal leaves too much cash in with too little return. The rehab isn't creating enough forced equity to make the BRRRR strategy worthwhile. Consider negotiating a lower purchase price or increasing your rehab budget to push ARV higher.

Want to analyze a full deal with comps, rehab estimates, and flip projections?

Download Frontflip