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 Rental Arbitrage Analysis 15 Benson Fuller Dr

5 bed • 2.5 bath • 15 guests • $0

BNB

Calc

Annual Revenue

$128,470

Profit (Cash Flow)

$48,601

Cash on Cash Return

381.9%

Annual Revenue

$128,470

AirDNA projects $587/night at 41% occupancy ($87,903). Airbtics projects $829/night at 41% occupancy ($124,142). Airbtics predicts this property will perform in the 50% revenue percentile

BNB Calc projects a 41% occupancy rate, $858 rate per night.

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

Percentiles25%50%75%90%
Revenue$49,805$100,129$199,658$308,749
Occupancy27%38%51%61%
Nightly Rate$493$707$1,047$1,351

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Mountain Oasis - Hot Tub, Sauna, Fire Pit, & MORE!

No image available

$109,902
$845
34%
542$475❌✅✅Y / Y⭐️ 4.8 (41)
Modern 5BR Stratton Home w/ Sauna

No image available

$108,371
$820
36%
532$300✅❌✅Y / Y⭐️ 5 (58)
Luxury Contemporary Home - Minutes to Stratton

No image available

$223,905
$953
62%
542$450❌✅❌Y / Y⭐️ 5 (44)
Big Sky Stratton Views on the mountain + Hot Tub!

No image available

$98,062
$461
56%
532$275❌✅❌Y / Y⭐️ 5 (77)
Large Private Stratton Home, Monthly discounts

No image available

$81,870
$500
44%
544$450✅❌❌Y / Y⭐️ 5 (89)
Contemporary 5-BR Chalet 5-Min to Stratton

No image available

$102,624
$483
54%
542$375❌✅✅Y / Y⭐️ 5 (25)
"Running Brook" near Stratton, Soothing, Spacious

No image available

$209,788
$554
100%
543$300✅❌❌Y / Y⭐️ 4.9 (24)
Spacious & Modern Home near Stratton

No image available

$291,999
$1,816
43%
542$425❌✅✅Y / Y⭐️ 5 (6)
Stratton Chalet w/ Golf Simulator and Hot Tub

No image available

$91,714
$690
36%
532$200❌✅✅Y / Y⭐️ 4.9 (25)
Stylish Getaway w/ Hot Tub & Firepit Near Stratton

No image available

$180,019
$686
71%
533$250✅✅✅Y / Y⭐️ 5 (41)
Large Riverfront Home | Minutes to Stratton!

No image available

$70,898
$389
47%
552$395❌❌✅Y / Y⭐️ 5 (52)
Summer Retreat: 5BD Getaway, Hot Tub, Pond, & BBQ

No image available

$218,413
$1,052
56%
552$350❌✅✅Y / Y⭐️ 4.8 (28)
View of Stratton Mtn and hot tub!

No image available

$129,535
$814
43%
532$350❌✅❌Y / Y⭐️ 5 (34)
Bear House at Stratton Mountain

No image available

$212,500
$1,132
51%
553$250❌✅✅Y / Y⭐️ 5 (31)
End of the road Gem

No image available

$68,069
$302
60%
531$200❌❌✅Y / Y⭐️ 5 (10)
Stratton in the sky, hot tub, 5 minutes to lifts

No image available

$111,007
$768
38%
532$275❌✅❌Y / Y⭐️ 5 (21)
Vacation at Stratton!

No image available

$85,080
$650
35%
532$300❌✅❌Y / Y⭐️ 5 (2)
Cozy A-frame Ski Getaway

No image available

$92,216
$725
34%
532$250❌❌❌Y / Y⭐️ 5 (25)
Spacious Modern Chalet in Stratton. Location!

No image available

$296,469
$800
99%
538$200❌❌✅Y / Y⭐️ 4.9 (9)
Spacious & Modern Home next to Stratton Mtn!

No image available

$84,344
$486
39%
542$325✅❌✅Y / Y⭐️ 5 (73)
The Alpine Hideaway.

No image available

$76,173
$496
40%
542$350❌❌✅Y / Y⭐️ 5 (3)
Charming 5BR Mountainview | Hot Tub | Sauna

No image available

$77,297
$560
35%
542$708❌✅❌Y / Y⭐️ 4.2 (17)
SoLo House: 5BD, Spacious & Peaceful near Mtns

No image available

$119,443
$535
61%
532$300❌✅❌Y / Y⭐️ 5 (67)
Gorgeous 5 bed Home - minutes to Stratton Resort!

No image available

$204,170
$1,300
42%
552$300❌❌❌Y / Y⭐️ 5 (1)
Stratton 5 BR/3BA Pet and Family Friendly Townhome

No image available

$50,653
$265
51%
533$250❌❌✅Y / Y⭐️ 5 (3)
The Burrow: pets, hot tub, Stratton parking!

No image available

$69,416
$439
42%
532$225❌❌✅Y / Y⭐️ 4.8 (12)
Deer Hill

No image available

$41,629
$242
47%
532$225❌❌❌Y / Y⭐️ 4.8 (56)
Entire House - The Old Church - Mins from Stratton

No image available

$43,827
$332
33%
523$150❌❌✅Y / Y⭐️ 4.8 (23)

Return Metrics

381.93% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$48,600$97,201$145,802$194,403$243,004$486,009$1,458,026
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$48,600$97,201$145,802$194,403$243,004$486,009$1,458,026

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

381.93%

Payback Period Days

95

Return on Investment

381.93%

property-location

15 Benson Fuller Dr Winhall, Vermont, 05340-9692

5 bed • 2.5 bath • 15 guests

Agent

Inquire about this property

Contact Agent

$4,264

Zestimate

$128,470

Annual Revenue

This property is projected to be in the top 50% revenue percentile compared to similar properties nearby.
AirDNA projects $587/night at 41% occupancy ($87,903.27). Airbtics projects $829/night at 41% occupancy ($124,142).

Top 46% of comparables

Top 31% 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.

$119,281

Avg annual revenue

41%

Avg occupancy rate

$829

Avg nightly rate


🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$40k

$125k

$210k

$295k

Sign up to see the data on 40 all comparables

$48,601

Profit

Revenue

$128,470

Operating Expenses

$28,701

Operating Income

$99,769

Net Effective Rent

$51,168

Profit (Cash Flow)

$48,601

$12,725

Cash Investment

Renos & Furnishing

$12,625

Setup Costs

$100

Total

$12,725

Investment Value Over Time

Revenue Appreciation

0%

Cash on Cash Return

381.93%

Payback Period Days

95