11 College Hill Rd Woodstock, Vermont, 05091-1240
5 bed • 4 bath • 15 guests • $1,275,000
Looking for the Perfect STR?
Tyler can help you find the right investment.
Tyler Coon
Realtor, STR Specialist
Annual Revenue
$109,573
Profit (Cash Flow)
-$4,355
Cap Rate
6.4%
Annual Revenue
AirDNA projects $812/night at 62% occupancy ($183,878).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.42% cash on cash return is a poor return over the next 1 year
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-1.42%
Cap Rate
6.4%
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
$60,513
Deductible property tax
$12,622
Your total deduction
$181,362
Your adjusted annual income
$150,000 - $181,362 = -$31,362
Taxes on -$31,362 (30%)
-$9,409
Your old tax bill
$45,000
Your new tax bill
-$9,409
Estimated tax savings
$54,409
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 recomend LearnLikeACPA.com