BNBCalc Short Term Rental Investment Analysis 1767 Rockingham Road, Rockingham, VT 05143, USA

2 bed • 2 bath • 6 guests • $200,000

BNB

Calc

Annual Revenue

$39,647

Profit (Cash Flow)

$7,922

Cap Rate

10.7%

Annual Revenue

$39,647

AirDNA projects $167/night at 65% occupancy ($39,647).

BNB Calc projects a 65% occupancy rate, $167 rate per night.

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

Return Metrics

15.08% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,921	$15,843	$23,765	$31,686	$39,608	$79,217	$237,651
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$213,921	$228,023	$242,310	$256,788	$271,463	$348,000	$723,104

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

15.08%

Cap Rate

10.7%

Return on Investment

30.26%

1767 Rockingham Rd Chester, Vermont, 05143-8668

2 bed • 2 bath • 6 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$39,647

Annual Revenue

AirDNA projects $167/night at 65% occupancy ($39,647.23).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,922

Profit

Revenue

$39,647

Operating Expenses

$18,234

Operating Income

$21,413

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$7,922

$52,500

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,500

Closing Costs

$6,000

Total

$52,500

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

15.08%

Cap Rate

10.7%

Return on Investment

30.26%

STR Tax Calculator (USA)

On purchasing an Airbnb property, you can subtract the bonus depreciation value and interest payments from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$9,492

Deductible property tax

$1,980

Your total deduction

$36,522

Your adjusted annual income

$150,000 - $36,522 = $113,478

Taxes on $113,478 (30%)

$34,043

Your old tax bill

$45,000

Your new tax bill

$34,043

Estimated tax savings

$10,957