BNBCalc Short Term Rental Investment Analysis 195 Chittenden Road, Chittenden, VT, USA

3 bed • 1.5 bath • 10 guests • $240,000

BNB

Calc

Annual Revenue

$65,744

Profit (Cash Flow)

$27,928

Cap Rate

18.4%

Annual Revenue

$65,744

AirDNA projects $278/night at 56% occupancy ($56,861).

BNB Calc projects a 60% occupancy rate, $300 rate per night.

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

Return Metrics

43.92% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,927	$55,855	$83,782	$111,710	$139,637	$279,275	$837,826
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,357	$4,860	$7,518	$10,340	$13,335	$31,323	$192,000
Down Payment	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000	$48,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$85,485	$123,332	$161,555	$200,172	$239,199	$441,139	$1,420,369

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

43.92%

Cap Rate

18.38%

Return on Investment

58.96%

195 Chittenden Rd Chittenden, Vermont, 05737-9804

3 bed • 1.5 bath • 10 guests

Purchase Price

Est. $1,151/mo

Inquire about this property

Contact Agent

$65,744

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$27,928

Profit

Revenue

$65,744

Operating Expenses

$21,627

Operating Income

$44,117

Mortgage & Taxes

$16,190

Profit (Cash Flow)

$27,928

$63,575

Cash Investment

Down Payment

$48,000

Renos & Furnishing

$8,375

Closing Costs

$7,200

Total

$63,575

DSCR Ratio

Strong

2.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

43.92%

Cap Rate

18.38%

Return on Investment

58.96%

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

$11,391

Deductible property tax

$2,376

Your total deduction

-$2,995

Your adjusted annual income

$150,000 - -$2,995 = $152,995

Taxes on $152,995 (30%)

$45,899

Your old tax bill

$45,000

Your new tax bill

$45,899

Estimated tax savings

-$899

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