BNBCalc Short Term Rental Investment Analysis 211 High St, Brattleboro, VT, 05301

1 bed • 1 bath • 1 guests • $100,000

BNB

Calc

Annual Revenue

$41,879

Profit (Cash Flow)

$16,009

Cap Rate

22.8%

Annual Revenue

$41,879

AirDNA projects $132/night at 71% occupancy ($34,230). Airbtics projects $127/night at 66% occupancy ($30,614). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 78% occupancy rate, $147 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,907	$29,869	$42,925	$57,170
Occupancy	55%	69%	78%	91%
Nightly Rate	$102	$116	$147	$168

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Quiet St in Town, gardens, terrace	$32,037	$113	76%	1	1	2	$35	❌	❌	❌	N / Y	⭐️ 5 (353)
Brattleboro Tiny House	$51,494	$153	90%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (30)
Modern apartment in the heart of town!	$32,205	$195	44%	1	1	2	$80	❌	❌	❌	Y / Y	⭐️ 5 (139)
Bright and Modern Chestnut Street Apartment	$36,352	$115	85%	1	1	1	$25	❌	❌	❌	N / Y	⭐️ 5 (65)
Beautiful one bedroom in downtown Brattleboro	$37,403	$110	91%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (67)
Cozy, Private & Great location for exploring VT !	$20,870	$80	68%	1	1	1	$40	❌	❌	❌	N / Y	⭐️ 5 (549)
Sweet Vermont Tiny Home Get Away	$28,282	$96	76%	1	1	1	$35	❌	❌	❌	N / Y	⭐️ 5 (127)
Healix Vermont Getaway	$36,042	$146	66%	1	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (255)
River View apartment	$24,925	$116	56%	1	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (125)
On the Water at North Bridge Cove	$19,360	$84	62%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (23)
Beautiful Artsy Studio w/Fireplace - Pet-Friendly!	$36,901	$142	71%	1	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (97)
Casita by the Green: Quiet, Country, close to town	$21,570	$159	35%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (67)
Modern Vermont Farm Stay	$15,937	$122	33%	1	1	1	$100	❌	❌	❌	N / Y	⭐️ 5 (90)
Contemporary forest eco-retreat, mountain views	$28,284	$121	63%	1	1	2	$35	❌	❌	❌	Y / Y	⭐️ 5 (168)
HeART Barn Retreat	$26,739	$92	75%	1	1	2	$45	❌	❌	✅	N / Y	⭐️ 5 (208)
Light Filled Loft in the Vermont Countryside	$42,100	$143	77%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (224)
Apartment with a view	$17,515	$87	54%	1	1	2	$20	❌	❌	❌	Y / Y	⭐️ 5 (400)
Serenity Now - Couples Retreat or Writer's Dream	$47,675	$167	78%	1	1	3	$0	❌	❌	❌	N / Y	⭐️ 5 (520)
Shakespeare’s Folly Side Farm and AirBnB.	$25,474	$116	60%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (258)
House on a hill	$20,042	$91	59%	1	1	2	$25	❌	❌	✅	N / Y	⭐️ 5 (72)
Beautiful nature retreat minutes to downtown	$36,564	$143	69%	1	1	3	$29	❌	❌	❌	Y / N	⭐️ 5 (50)
The Sugar House	$63,968	$252	69%	1	1	2	$25	❌	❌	✅	Y / Y	⭐️ 5 (127)
Sunny barn apartment 4 minute walk from downtown	$35,396	$100	96%	1	1	2	$25	❌	❌	❌	Y / Y	⭐️ 5 (63)
Peaceful Cozy Cottage in the Vermont Woods	$21,499	$122	47%	1	1	2	$30	❌	❌	❌	N / Y	⭐️ 5 (157)
Solar Cabin Farmstay	$25,064	$107	64%	1	1	1	$0	❌	❌	❌	N / N	⭐️ 5 (101)
Homey, Pet-friendly 1-bedroom - great monthly rate	$40,816	$136	82%	1	1	2	$0	❌	❌	✅	N / Y	⭐️ 4.5 (32)
West Wing	$23,606	$91	69%	1	1	2	$20	❌	❌	❌	N / Y	⭐️ 5 (98)
Cottage	$31,561	$116	73%	1	1	2	$20	❌	❌	✅	N / Y	⭐️ 5 (485)
Central Victorian One Bedroom Apartment	$44,964	$135	91%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (9)
~Serene Barn Retreat~	$28,984	$90	84%	1	1	2	$55	❌	❌	✅	N / Y	⭐️ 5 (403)
Beautiful, huge one bedroom, downtown Brattleboro	$24,763	$199	34%	1	1	2	$0	❌	✅	✅	Y / Y	⭐️ 4.9 (45)
Tranquil oasis with colorful touches	$40,569	$163	68%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
Cozy tent in the trees on organic flower farm	$31,282	$111	77%	1	0	1	$0	❌	❌	❌	N / N	⭐️ 5 (138)
Citizens Of Circus Camp Site	$10,932	$103	29%	1	1	1	$0	❌	❌	❌	Y / Y	⭐️ 4 (4)
Airstream Getaway at Full Service Campground	$22,676	$152	39%	1	1	2	$49	✅	❌	❌	Y / Y	⭐️ 5 (58)
Cozy Country Apartment with View	$36,380	$104	94%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (10)
Cozy Apothecary Cabin Sanctuary	$47,885	$162	78%	1	1	1	$20	❌	❌	❌	N / N	⭐️ 5 (67)
Sweet Mountain Stay Vermont	$19,906	$104	51%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 5 (104)
Silver Brook Cabin	$64,768	$182	96%	1	1.5	2	$80	✅	❌	❌	N / Y	⭐️ 5 (169)
Large Tiny House Vermont	$10,320	$60	47%	1	1	90	$0	❌	❌	❌	Y / Y	⭐️ 5 (16)

Return Metrics

58.74% 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)	$16,008	$32,017	$48,026	$64,035	$80,044	$160,089	$480,268
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$982	$2,025	$3,132	$4,308	$5,556	$13,051	$80,000
Down Payment	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000	$20,000
Property Appreciation	$3,000	$6,090	$9,272	$12,550	$15,927	$34,391	$142,726
Total Return	$39,991	$60,133	$80,432	$100,895	$121,528	$227,532	$722,994

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

58.74%

Cap Rate

22.75%

Return on Investment

73.36%

211 High St Brattleboro, Vermont, 05301

1 bed • 1 bath • 1 guests

Purchase Price

Est. $480/mo

Inquire about this property

Contact Agent

320

Airbnb Investor Score

$16,008

Annual Profit

22.8%

Cap Rate

58.7%

Cash on Cash

$41,879

Annual Revenue

BNBCalc predicts this property will get $127 per night with 66% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$31,577

Avg annual revenue

66%

Avg occupancy rate

$127

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

$30k

$45k

$65k

$16,009

Profit

Revenue

$41,879

Operating Expenses

$19,124

Operating Income

$22,755

Mortgage & Taxes

$6,746

Profit (Cash Flow)

$16,009

$27,250

Cash Investment

Down Payment

$20,000

Renos & Furnishing

$4,250

Closing Costs

$3,000

Total

$27,250

DSCR Ratio

Strong

3.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

58.74%

Cap Rate

22.75%

Return on Investment

73.36%

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

$4,746

Deductible property tax

$990

Your total deduction

-$5,516

Your adjusted annual income

$150,000 - -$5,516 = $155,516

Taxes on $155,516 (30%)

$46,655

Your old tax bill

$45,000

Your new tax bill

$46,655

Estimated tax savings

-$1,655

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:

6,098 sqft

Year built:

1860

Size:

Type:

MULTI_FAMILY

Parking:

Heating:

None

Sold Comparables

Property Details

MLS Status: N/A

Property Use: MULTI_FAMILY

Stories: -

Lot size: 6,098 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Dirt

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 8102513264

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $85,450

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

High School: Brattleboro Senior Uhsd #6 with 5/10 star rating