BNBCalc Short Term Rental Investment Analysis 100 S Main St, St Albans City, VT 05478, USA

1 bed • 1 bath • 4 guests • $83,000

BNB

Calc

Annual Revenue

$33,281

Profit (Cash Flow)

$11,536

Cap Rate

20.6%

Annual Revenue

$33,281

AirDNA projects $136/night at 67% occupancy ($33,281).

BNB Calc projects a 67% occupancy rate, $136 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

49.42% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$11,535	$23,071	$34,606	$46,142	$57,677	$115,355	$346,067
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$66,400	$66,400	$66,400	$66,400	$66,400	$66,400	$66,400
Down Payment	$16,600	$16,600	$16,600	$16,600	$16,600	$16,600	$16,600
Property Appreciation	$2,490	$5,054	$7,696	$10,417	$13,219	$28,545	$118,462
Total Return	$97,025	$111,125	$125,303	$139,559	$153,897	$226,900	$547,530

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

49.42%

Cap Rate

20.64%

Return on Investment

63.58%

100 S Main St Saint Albans City, Vermont, 05478-1860

1 bed • 1 bath • 4 guests

Purchase Price

Est. $398/mo

Inquire about this property

Contact Agent

$33,281

Annual Revenue

AirDNA projects $136/night at 67% occupancy ($33,281.03).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$11,536

Profit

Revenue

$33,281

Operating Expenses

$16,147

Operating Income

$17,134

Mortgage & Taxes

$5,599

Profit (Cash Flow)

$11,536

$23,340

Cash Investment

Down Payment

$16,600

Renos & Furnishing

$4,250

Closing Costs

$2,490

Total

$23,340

DSCR Ratio

Strong

3.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

49.42%

Cap Rate

20.64%

Return on Investment

63.58%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments 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

$3,939

Deductible property tax

$822

Your total deduction

$7,374

Your adjusted annual income

$150,000 - $7,374 = $142,626

Taxes on $142,626 (30%)

$42,788

Your old tax bill

$45,000

Your new tax bill

$42,788

Estimated tax savings

$2,212