BNBCalc Short Term Rental Rental Arbitrage Analysis 148 Abbey Rd, Lyndonville, VT 05851, USA

3 bed • 3 bath • 8 guests • $0

BNB

Calc

Annual Revenue

$89,152

Profit (Cash Flow)

$43,363

Cash on Cash Return

403.4%

Annual Revenue

$89,152

AirDNA projects $317/night at 77% occupancy ($89,152).

BNB Calc projects a 77% occupancy rate, $317 rate per night.

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

Return Metrics

403.37% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$43,362	$86,725	$130,087	$173,450	$216,812	$433,625	$1,300,877
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$43,362	$86,725	$130,087	$173,450	$216,812	$433,625	$1,300,877

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

403.37%

Payback Period Days

Return on Investment

403.37%

148 Abbey Rd Lyndon, Vermont, 05851-8955

3 bed • 3 bath • 8 guests

Monthly Rent

Inquire about this property

Contact Agent

$89,152

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$43,363

Profit

Revenue

$89,152

Operating Expenses

$22,990

Operating Income

$66,163

Net Effective Rent

$22,800

Profit (Cash Flow)

$43,363

$10,750

Cash Investment

Renos & Furnishing

$8,750

Setup Costs

$2,000

Total

$10,750

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

403.37%

Payback Period Days