1653 Plunkton Rd Warren, Vermont, 05674
3 bed • 2 bath • 9 guests
Est. $6,235/mo
This property is for sale!
Contact Agent
Airbnb Investor Score
-$58,742
Annual Profit
2.2%
Cap Rate
-19.1%
Cash on Cash
$49,001
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $344/night at 39% occupancy.Projected nightly rate is $355/night at 55% occupancy.
Top 81% of comparables
Top 38% 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.
$75,382
Avg annual revenue
55%
Avg occupancy rate
$355
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$75k
$135k
$195k
Sign up to see the data on 40 all comparables
-$58,743
Profit
Revenue
$49,001
Operating Expenses
$20,050
Operating Income
$28,951
Mortgage & Taxes
$87,694
Profit (Cash Flow)
-$58,743
$307,500
Cash Investment
Down Payment
$260,000
Renos & Furnishing
$8,500
Closing Costs
$39,000
Total
$307,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-19.1%
Cap Rate
2.22%
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
$61,699
Deductible property tax
$12,870
Your total deduction
$180,595
Your adjusted annual income
$150,000 - $180,595 = -$30,595
Taxes on -$30,595 (30%)
-$9,179
Your old tax bill
$45,000
Your new tax bill
-$9,179
Estimated tax savings
$54,179
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:
124,146 sqft
Year built:
1998
Size:
1,839 sqft
Type:
SFR
Parking:
-
Heating:
Steam
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 11 Prickly Mountain Rd | - | - | 0 | - | 87,120 | - | $50,000 | - |
| Plunkton Rd | - | - | 0 | - | 47,916 | - | $12,000 | - |
| 180 Beaver Ln | 2 | 1 | 1,536 | - | 60,984 | 1967 | $0 | - |
| 1081 Prickly Mountain Rd | 3 | 1 | 2,471 | - | 87,120 | 1976 | $650,000 | - |
| 232 Fir St | 2 | 1 | 1,280 | - | 50,094 | 1964 | $0 | - |
| 700 Prickly Mountain Rd | 4 | 2 | 4,479 | - | 204,732 | 1971 | $0 | - |
| 50 Alberts Ln | 2 | 3 | 2,491 | - | 1,350,360 | 1975 | $294,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 124,146 sqft
- Building area: 1,839 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: (219) 02800231
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2020
- Assessed Value: $443,500
- County Est. Land Value: -
- Assessed Land Value: $149,100
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 11/01/13 | $450,000 | 100% | Jason C Kelly, Heather R Kelly |
| 01/26/12 | $0 | 0% | Helmut H Hietzker, Gail E Hietzker |
| 11/24/99 | $0 | 0% | Hietzker Helmut H Revoc Livng Trust |
Ownership
- Name: Jason Kelly
- Owner Occupied: No
- Owner Mailing Address: 70 W Rutland Sq, Boston, MA 02118
- Years Owned: 133
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No