BNBCalc Short Term Rental Investment Analysis 200 Carlen St, Manchester, VT, 05255

2 bed • 2 bath • 6 guests • $361,700

BNB

Calc

Annual Revenue

$54,436

Profit (Cash Flow)

$9,280

Cap Rate

9.3%

Annual Revenue

$54,436

AirDNA projects $335/night at 53% occupancy ($64,849). Airbtics projects $276/night at 54% occupancy ($54,435). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 54% occupancy rate, $276 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,780	$47,665	$81,998	$130,501
Occupancy	40%	51%	68%	81%
Nightly Rate	$193	$250	$323	$429

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Charming New England Cottage	$79,058	$308	68%	2	3	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (77)
Arrowhead Stays - Downtown Manchester Vermont	$36,090	$206	47%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (121)
Unexpected Style in a Cosy, Convenient Apartment	$41,652	$196	56%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 5 (94)
The Barn on Main	$48,412	$326	40%	2	2	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (120)
Ambient Manchester Village Apt w/ Deck & Pond!	$51,195	$351	38%	2	1	2	$155	❌	❌	❌	N / Y	⭐️ 5 (12)
Tucked Away, cozy space and an easy walk to town	$89,329	$415	58%	2	1.5	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (20)
Big Green Barn - Manchester Village Vermont	$70,256	$258	73%	2	1	2	$120	❌	❌	❌	Y / Y	⭐️ 5 (276)
Carriage House	$61,878	$248	66%	2	2	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (55)
The Equinox Cottage	$50,147	$188	72%	2	2	2	$100	❌	❌	✅	Y / Y	⭐️ 5 (210)
Your country home awaits! Pool, tennis, Dogs loved	$105,129	$596	48%	2	2	2	$175	✅	❌	✅	Y / Y	⭐️ 5 (9)
Modern meets Country Cottage in Manchester Village	$44,235	$254	47%	2	1	3	$75	❌	❌	✅	N / Y	⭐️ 5 (113)
Carriage House in Manchester Village	$29,642	$195	40%	2	1	2	$150	❌	❌	✅	N / Y	⭐️ 4.5 (30)
Manchester Center Home w/ Green Mtn Views!	$84,418	$387	59%	2	1.5	3	$155	❌	❌	✅	Y / Y	⭐️ 5 (43)
Retreat at Idyllwild; a Quaint & Cozy Cottage	$22,686	$145	35%	2	1	2	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (77)
Apartment in the Woods	$47,550	$176	73%	2	1	2	$75	❌	✅	✅	Y / Y	⭐️ 5 (56)
Modern, Serene Farmhouse Retreat	$94,435	$261	93%	2	1.5	2	$150	❌	✅	❌	Y / Y	⭐️ 4.5 (30)
A-Frame Mountain Retreat near Manchester	$66,786	$213	81%	2	1.5	1	$150	❌	❌	✅	N / Y	⭐️ 5 (345)
A frame cabin with Hot tub near Stratton, VT	$67,181	$217	83%	2	2	2	$125	❌	✅	✅	Y / Y	⭐️ 5 (64)
Cozy Condo Getaway	$62,012	$236	71%	2	2	2	$85	❌	❌	✅	Y / Y	⭐️ 5 (43)
School Street House	$98,542	$322	83%	2	1.5	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Inn at McCooey Drive, Manchester Vermont	$43,658	$297	39%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (42)
Manchester Center Retreat w/ Mtn View, Near Skiing	$45,886	$152	78%	2	1	2	$129	✅	❌	✅	Y / Y	⭐️ 4.5 (51)
Beautifully Restored Home in Manchester Village	$58,194	$318	50%	2	2.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (66)
Sunny, charming, quiet get-a-way	$31,652	$184	47%	2	1.5	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (232)
Mountain Home	$51,121	$201	68%	2	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (99)
Quintessential Cabin in the Woods near Town	$66,576	$442	41%	2	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (34)
Bright Bromley Mountain Condo with 2 Balconies!	$58,426	$315	45%	2	1	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (20)
The Village Cottage	$77,752	$452	47%	2	1	3	$0	❌	❌	✅	Y / Y	⭐️ 5 (22)
The Cabin in the Woods	$53,824	$258	57%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Mountain View’s on Private Road	$49,568	$249	53%	2	2	2	$95	❌	❌	❌	Y / Y	⭐️ 5 (22)
Cozy two bedroom near Manchester	$18,794	$174	29%	2	1	1	$15	❌	❌	❌	Y / Y	⭐️ 5 (89)
A unique charming 2 bedroom home sunny & cheerful	$24,804	$251	27%	2	1	3	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (20)
Vermont Farm House with a view	$79,063	$512	41%	2	1.5	2	$230	❌	❌	✅	N / Y	⭐️ 0 (1)
Blue House Manchester VT	$53,321	$179	81%	2	2	3	$149	❌	❌	✅	Y / Y	⭐️ 5 (29)
Vermont Get Away	$39,385	$183	58%	2	1	2	$50	❌	❌	❌	Y / N	⭐️ 5 (20)
Levity Mountain Cottage: Manchester Vermont	$48,738	$354	37%	2	2	30	$200	❌	❌	✅	Y / Y	⭐️ 5 (4)
Mountain Valley House	$40,728	$428	26%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (4)
Ski-In/Ski-Out Chalet on Bromley Mountain!	$42,214	$224	49%	2	1	2	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (33)
Gramma's Country Cottage	$19,714	$188	28%	2	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (68)
Home on edge of historic "depot"	$37,039	$184	55%	2	1.5	6	$180	❌	❌	❌	Y / Y	⭐️ 5 (80)

Return Metrics

10.34% 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)	$9,280	$18,560	$27,840	$37,120	$46,400	$92,801	$278,404
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$3,553	$7,325	$11,331	$15,583	$20,097	$47,206	$289,360
Down Payment	$72,340	$72,340	$72,340	$72,340	$72,340	$72,340	$72,340
Property Appreciation	$10,851	$22,027	$33,539	$45,396	$57,609	$124,394	$516,240
Total Return	$96,024	$120,253	$145,050	$170,440	$196,448	$336,743	$1,156,345

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.34%

Cap Rate

9.31%

Return on Investment

26.4%

200 Carlen St Manchester, Vermont, 05255

2 bed • 2 bath • 6 guests

Purchase Price

Est. $1,735/mo

Inquire about this property

Contact Agent

$361,700

Zestimate

Airbnb Investor Score

$9,280

Annual Profit

9.3%

Cap Rate

10.3%

Cash on Cash

$54,436

Annual Revenue

BNBCalc predicts this property will get $276 per night with 54% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$54,777

Avg annual revenue

54%

Avg occupancy rate

$276

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

$20k

$45k

$75k

$105k

$9,280

Profit

Revenue

$54,436

Operating Expenses

$20,757

Operating Income

$33,679

Mortgage & Taxes

$24,399

Profit (Cash Flow)

$9,280

$89,691

Cash Investment

Down Payment

$72,340

Renos & Furnishing

$6,500

Closing Costs

$10,851

Total

$89,691

DSCR Ratio

Strong

1.38

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.34%

Cap Rate

9.31%

Return on Investment

26.4%

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

$17,167

Deductible property tax

$3,581

Your total deduction

$27,450

Your adjusted annual income

$150,000 - $27,450 = $122,550

Taxes on $122,550 (30%)

$36,765

Your old tax bill

$45,000

Your new tax bill

$36,765

Estimated tax savings

$8,235

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:

1 sqft

Year built:

1985

Size:

1,693 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced Air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 1

Lot size: 1 sqft

Building area: 1,693 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Gravel, Driveway

Amenities: Dishwasher, Electric Range, Refrigerator

Price per square foot: $213

Lot Info

Zoning: -

Land Use: -

Parcel Number: 37511612693

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $357,000

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $361,700

Schools

High School: Burr & Burton Academy