BNBCalc Short Term Rental Investment Analysis 181 Townshend Dam Road, Wardsboro, VT

2 bed • 1 bath • 2 guests • $200,000

BNB

Calc

Annual Revenue

$39,220

Profit (Cash Flow)

$6,950

Cap Rate

10.2%

Annual Revenue

$39,220

AirDNA projects $182/night at 59% occupancy ($39,219). Airbtics projects $208/night at 51% occupancy ($38,745). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 59% occupancy rate, $182 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$19,965	$40,596	$61,190	$84,667
Occupancy	35%	52%	63%	77%
Nightly Rate	$150	$207	$256	$288

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mountain side acres	$46,767	$150	83%	2	2	1	$50	✅	✅	✅	Y / Y	⭐️ 4.8 (97)
Cozy Riverfront Home in beautiful Jamaica	$32,525	$288	30%	2	2	2	$150	❌	✅	❌	Y / Y	⭐️ 5 (170)
Cabin with a view, Mt. Snow	$31,763	$183	31%	2	2	2	$250	❌	❌	❌	N / Y	⭐️ 4.9 (21)
Starry Skies 7min to Stratton Dogs OK Pikes Falls	$63,352	$256	64%	2	2	1	$155	❌	❌	✅	Y / Y	⭐️ 4.8 (78)
Robin Hill Guest House	$43,408	$327	35%	2	2	2	$125	✅	❌	✅	Y / Y	⭐️ 5 (19)
Jamaica Mod A Frame	$41,913	$290	38%	2	1	2	$175	❌	✅	❌	N / Y	⭐️ 4.9 (149)
Little Red House Vermont	$26,533	$117	54%	2	1	1	$100	❌	❌	✅	N / Y	⭐️ 5 (313)
Cozy Camp in Vermont	$17,741	$81	52%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (283)
Cozy cabin w/fire pit near Mount Snow and Stratton	$24,423	$122	48%	2	1	1	$130	❌	❌	✅	N / Y	⭐️ 4.7 (95)
Log Cabin: Amazing Views, River Frontage, Hot Tub	$82,797	$230	98%	2	1	3	$75	❌	✅	❌	Y / Y	⭐️ 5 (254)
Cozy Vermont Antique Sugar House with Fireplace	$43,026	$150	77%	2	1	1	$50	✅	❌	✅	N / Y	⭐️ 5 (204)
The Woodland A-Frame: a midcentury Vermont getaway	$42,790	$205	53%	2	2	2	$200	❌	❌	✅	N / Y	⭐️ 4.8 (67)
Isolated Luxury New cabin in Stratton, Mount-snow	$31,218	$201	42%	2	2	2	$120	❌	❌	❌	Y / Y	⭐️ 4.8 (112)
Vermont Chalet	$101,209	$280	97%	2	1	3	$100	❌	❌	✅	N / Y	⭐️ 5 (241)
Riverside Chalet near Mt. Snow & Stratton resorts	$28,629	$237	32%	2	1	2	$100	❌	❌	✅	N / Y	⭐️ 4.9 (30)
Silk Purse Cottage on Baker Brook	$26,606	$114	61%	2	1	2	$50	❌	❌	❌	N / N	⭐️ 5 (116)
The Post Haus: one-of-a-kind modern VT experience	$78,127	$305	66%	2	1	2	$225	❌	❌	✅	Y / Y	⭐️ 4.9 (81)
The Colt Barn at Big Picture Farm	$65,363	$507	35%	2	1	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (74)
Forest Cabin-Swim-Views-Fire Pit-7 min to Stratton	$21,845	$100	55%	2	1	2	$95	❌	❌	✅	N / Y	⭐️ 4.9 (369)
Ski Condo 5 Min from Mt Snow	$36,409	$130	74%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.8 (33)
50 Acres of solitude & 1/2 mile on the West River	$62,162	$263	63%	2	1	2	$114	❌	❌	✅	Y / Y	⭐️ 4.9 (86)
2BR Valleyview Dog Friendly \| Hot Tub \| Deck	$36,561	$217	40%	2	1	2	$261	❌	✅	✅	Y / Y	⭐️ 4.1 (51)
Cottage-loft,fireplace,deck,32 acres-The Woodshed	$56,360	$243	63%	2	1	2	$50	✅	❌	❌	N / Y	⭐️ 4.8 (79)
AMAZING DEAL - 2BDR - less than 1 mile from mtn	$22,735	$140	41%	2	1	2	$75	❌	❌	✅	Y / Y	⭐️ 4.7 (106)
Cozy Snow Valley Escape	$39,958	$158	67%	2	1	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (38)
Luxury King Suite, fireplace,patio -Spring House 1	$47,525	$227	57%	2	1	2	$50	✅	❌	❌	N / Y	⭐️ 5 (30)
King Suite, fireplace, on 32 acres-Cider House 2	$43,288	$222	53%	2	1	2	$50	✅	❌	❌	N / Y	⭐️ 5 (29)
Magical Retreat Cottage - Vermont cabin getaway	$46,478	$182	68%	2	1	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (37)
Edelweiss	$29,813	$164	48%	2	1	3	$125	❌	❌	✅	Y / Y	⭐️ 5 (27)
Fiddlehead Farmhouse	$40,545	$210	47%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 5 (2)
Lawrence Cottage	$46,628	$130	98%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (114)
Brookside Cabin -Swim-Fire Pit-7 min to Stratton	$37,907	$152	63%	2	1	2	$95	❌	❌	✅	N / N	⭐️ 4.9 (254)
Large elegant 2BR in Village walk to restaurants!	$57,817	$257	58%	2	1	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (41)
Snow Valley Condo	$27,319	$150	47%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 4.7 (13)

Return Metrics

13.3% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$6,949	$13,899	$20,849	$27,799	$34,749	$69,499	$208,498
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	$212,949	$226,079	$239,395	$252,901	$266,604	$338,282	$693,950

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

13.3%

Cap Rate

10.22%

Return on Investment

28.54%

181 Townshend Dam Rd Wardsboro, Vermont, 05355

2 bed • 1 bath • 2 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

$2,489,900

Zestimate

Airbnb Investor Score

$6,949

Annual Profit

10.2%

Cap Rate

13.3%

Cash on Cash

$39,220

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $182/night at 59% occupancy.Projected nightly rate is $208/night at 51% occupancy.

Occupancy Rate

Top 36% of comparables

Avg Daily Rate

Top 58% of comparables

Seasonality

40 Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$40,348

Avg annual revenue

51%

Avg occupancy rate

$208

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

$10k

$40k

$70k

$100k

$6,950

Profit

Revenue

$39,220

Operating Expenses

$18,779

Operating Income

$20,441

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$6,950

$52,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$6,250

Closing Costs

$6,000

Total

$52,250

DSCR Ratio

Strong

1.52

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

13.3%

Cap Rate

10.22%

Return on Investment

28.54%

STR Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value 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

$13,726

Your adjusted annual income

$150,000 - $13,726 = $136,274

Taxes on $136,274 (30%)

$40,882

Your old tax bill

$45,000

Your new tax bill

$40,882

Estimated tax savings

$4,118

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com