15 Benson Fuller Dr Winhall, Vermont, 05340-9692
5 bed • 3 bath • 12 guests
$115,271
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $789/night at 40% occupancy.Projected nightly rate is $881/night at 40% occupancy.
Top 46% of comparables
Top 36% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$122,605
Avg annual revenue
40%
Avg occupancy rate
$881
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$115k
$205k
$300k
Sign up to see the data on 40 all comparables
$10,021
Profit
Revenue
$115,271
Operating Expenses
$45,569
Operating Income
$69,702
Mortgage & Taxes
$59,681
Profit (Cash Flow)
$10,021
$158,172
Cash Investment
Down Payment
$121,185
Renos & Furnishing
$12,750
Closing Costs
$24,237
Total
$158,172
DSCR Ratio
Acceptable
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
6.33%
Cap Rate
8.62%
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
$42,116
Deductible property tax
$6,463
Your total deduction
$68,830
Your adjusted annual income
$150,000 - $68,830 = $81,170
Taxes on $81,170 (30%)
$24,351
Your old tax bill
$45,000
Your new tax bill
$24,351
Estimated tax savings
$20,649
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:
47,916 sqft
Year built:
1991
Size:
2,222 sqft
Type:
SFR
Parking:
-
Heating:
Steam
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 699 W Hill Rd | - | - | 0 | - | 8,712 | - | $21,311 | - |
| 434 W Hill Rd | 3 | 2 | 1,344 | - | 87,120 | 1969 | $419,000 | - |
| 20 Jamie Ln | 5 | 2 | 2,154 | - | 43,560 | 1987 | $863,000 | 137 |
| 37 Jamie Ln | 5 | 2 | 2,248 | - | 642,074 | 1987 | $700,000 | 32 |
| 1 Benson Fuller Dr | 2 | 1 | 1,376 | - | 43,560 | 1989 | $0 | 291 |
| 8 Carol Cir | 5 | 4 | 1,735 | - | 43,560 | - | $580,125 | - |
| 71 Todd Hill Rd | 3 | 3 | 3,098 | - | 152,460 | 2007 | $2,300,000 | 41 |
| 11 Jamie Ln | - | - | 2,251 | - | 47,916 | - | $875,000 | 27 |
| 13 Betty Johnson Ln | 4 | 2 | 2,797 | - | 47,916 | 1986 | $795,000 | - |
| 7 Betty Johnson Ln | 3 | 2 | 3,140 | - | 45,738 | 1987 | $200,000 | - |
Property Details
- MLS Status: Active
- Property Use: Residential (General/Single)
- Stories: -
- Lot size: 47,916 sqft
- Building area: 2,222 sqft
- Garage: No
- Heating: Steam
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: (245)84022
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2023
- Assessed Value: $443,300
- County Est. Land Value: -
- Assessed Land Value: $123,000
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 09/29/21 | $699,000 | 100% | Erin Garry |
Ownership
- Name: Erin Garry
- Owner Occupied: No
- Owner Mailing Address: 18 Winthrop Rd, Wayland, MA 01778
- Years Owned: 36
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No