BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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

Y1Y2Y3Y4Y5Y10Y30
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$815$1,681$2,600$3,575$4,611$10,832$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$31,440$46,406$61,503$76,735$92,109$171,333$547,530

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

49.42%

Cap Rate

20.64%

Return on Investment

63.58%

property-location

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

1 bed • 1 bath • 4 guests

Est. $398/mo

Agent

Inquire about this property

Contact Agent

$33,281

Annual Revenue

Top 101% of comparables

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

3%

Revenue Appreciation

0%

Cash on Cash Return

49.42%

Cap Rate

20.64%

Profit (Cummulative)

$11,536

$815

$4,250

$2,490

$0

Total Gain

$14,841

STR 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 est deduction will be...

Deductible mortgage interest

$3,939

Deductible property tax

$822

Your total deduction

-$2,726

Your adjusted annual income

$150,000 - -$2,726 = $152,726


Taxes on $152,726 (30%)

$45,818

Your old tax bill

$45,000

Your new tax bill

$45,818


Estimated tax savings

-$818

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com