1 Dorr Fitch Rd Dover, Vermont, 05356
4 bed • 3 bath • 10 guests
Est. $1,919/mo
This property is for sale!
Contact Agent
$64,210
Annual Revenue
BNBCalc predicts this property will get $519 per night with 38% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
10
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$72,739
Avg annual revenue
38%
Avg occupancy rate
$519
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$35k
$80k
$120k
$165k
Sign up to see the data on 10 all comparables
$15,200
Profit
Revenue
$64,210
Operating Expenses
$22,027
Operating Income
$42,183
Mortgage & Taxes
$26,983
Profit (Cash Flow)
$15,200
$102,750
Cash Investment
Down Payment
$80,000
Renos & Furnishing
$10,750
Closing Costs
$12,000
Total
$102,750
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
14.79%
Cap Rate
10.54%
STR Tax Calculator (USA)
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
$18,984
Deductible property tax
$3,960
Your total deduction
$25,911
Your adjusted annual income
$150,000 - $25,911 = $124,089
Taxes on $124,089 (30%)
$37,227
Your old tax bill
$45,000
Your new tax bill
$37,227
Estimated tax savings
$7,773
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
39,204 sqft
Year built:
1900
Size:
2,566 sqft
Type:
SFR
Parking:
1
Heating:
FORCED AIR
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2 Dover Green Loop # D | 3 | 3 | 1,248 | - | 0 | 1900 | $275,000 | - |
| 2 Waldwinkle Rd # A | 2 | 1 | 750 | - | 0 | 1900 | $235,000 | - |
| 1 Dover Green Loop # A | 3 | 3 | 1,248 | - | 0 | 1900 | $60,000 | - |
| 32 Crosstown Rd # D | 2 | 2 | 1,448 | - | 0 | 1900 | $397,500 | - |
| 5 White Tail Ln | 4 | 3 | 3,618 | - | 35,719 | 1900 | $764,500 | - |
| 5 Valley View Rd | 5 | 2 | 1,720 | - | 49,658 | 1900 | $219,600 | - |
| 2 Waldwinkle Rd # H | 2 | 2 | 750 | - | 0 | 1900 | $210,000 | - |
| 2 Waldwinkle Rd # I | 2 | 2 | 750 | - | 0 | 1900 | $197,500 | 185 |
| 2 Waldwinkle Rd # E | 2 | 2 | 750 | - | 0 | 1900 | $190,000 | 571 |
| 28 Crosstown Rd # A | 3 | 3 | 1,696 | - | 0 | 1900 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 2
- Lot size: 39,204 sqft
- Building area: 2,566 sqft
- Garage: No
- Heating: Forced air
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: (058) DO034
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2019
- Assessed Value: $280,410
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $366,561
Ownership
- Name: Bobbie Dee Molitor
- Owner Occupied: Yes
- Owner Mailing Address: Po Box 1526, West Dover, Vt 05356
- Years Owned: 268
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Individual
- Lien: N/A
- Inherited: N/A
- Foreclosure: No