BNBCalc Short Term Rental Investment Analysis 233 Fox Hill Rd, Stowe, VT, 05672

3 bed • 3 bath • 10 guests • $679,000

BNB

Calc

Annual Revenue

$69,747

Profit (Cash Flow)

$1,197

Cap Rate

6.9%

Annual Revenue

$69,747

AirDNA projects $312/night at 55% occupancy ($62,675). Airbtics projects $341/night at 56% occupancy ($69,746). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 56% occupancy rate, $341 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$41,204	$61,923	$94,121	$147,495
Occupancy	43%	54%	63%	83%
Nightly Rate	$258	$308	$399	$475

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stylish and Cozy Central Stowecation -3 BR Condo	$46,511	$259	48%	3	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (175)
Beautiful, Spacious 3+ BR Condo Near Everything	$62,029	$257	63%	3	2.5	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (168)
Luxury condo, community pool, central location!	$79,748	$352	61%	3	2.5	2	$350	✅	❌	❌	Y / Y	⭐️ 5 (42)
Theatre in the Woods - Stowe, VT	$117,692	$446	68%	3	2	3	$300	✅	✅	❌	Y / Y	⭐️ 5 (117)
Stowe Escape Mountainside Resort 3 Bed Condo #202	$95,307	$465	56%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (37)
Fox Hill Ski Den • 10 Minutes to Ski Resort!	$47,934	$253	49%	3	2	2	$265	✅	❌	❌	Y / Y	⭐️ 5 (18)
Mountain Condo w/ Views: Near Hiking & Biking!	$100,518	$514	52%	3	2	2	$155	✅	✅	❌	Y / Y	⭐️ 4.5 (44)
Stowe Escape Mountainside Resort 3 Bed Condo #102	$78,013	$435	49%	3	2	2	$0	✅	❌	❌	Y / Y	⭐️ 4.5 (32)
Quaint Escape in Stowe, Great Location	$62,114	$271	59%	3	2	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (39)
Relax in Style w/Resort Amenities + Prime Location	$75,502	$335	60%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (73)
𝖳𝖧𝖤 𝖡𝖨𝖱𝖢𝖧𝖤𝖲 ↟↟↟ 𝘵𝘳𝘢𝘯𝘲𝘶𝘪𝘭𝘪𝘵𝘺	$100,700	$582	46%	3	2.5	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (148)
The SugarHouse: Chic Chalet, Prime Location	$78,747	$484	44%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (111)
New Stowe remodel, perfect location-many amenities	$57,394	$256	58%	3	2	3	$250	✅	❌	✅	Y / Y	⭐️ 4.5 (90)
Cozy Mountain Escape!	$57,302	$361	42%	3	2.5	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (56)
Relaxing 3 Bedroom Condo between Mountain & Town	$48,970	$208	63%	3	2.5	4	$125	✅	❌	❌	Y / Y	⭐️ 5 (98)
Mountainside Condo E101 - A fresh take on Stowe!	$49,316	$317	41%	3	2	1	$245	✅	❌	❌	Y / Y	⭐️ 4.5 (3)
Fully Renovated, Mountain View, 3 Bedrooms, pool	$95,261	$238	100%	3	2	3	$250	✅	✅	❌	Y / Y	⭐️ 4.5 (121)
Three bedroom condo with shared hot tub in Stowe!	$47,807	$214	58%	3	2	3	$195	✅	✅	❌	Y / Y	⭐️ 4.5 (75)
Mountain-view 3BR with pool, hot tub, sauna, gym	$25,662	$208	31%	3	3	2	$239	✅	✅	❌	Y / Y	⭐️ 4.5 (34)
Mountainside Hideaway	$43,780	$198	59%	3	2	2	$275	✅	✅	❌	Y / Y	⭐️ 5 (23)
Riverbend Retreat: A Three-Story Haven in Stowe	$97,362	$474	53%	3	3	3	$307	❌	✅	❌	Y / Y	⭐️ 5 (11)
Stowe 3BR Townhouse-Excellent location & amenities	$78,623	$300	71%	3	2	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (243)
Fox Hill Condo best Stowe location	$43,614	$285	41%	3	2	2	$140	✅	❌	❌	Y / Y	⭐️ 5 (145)
Mountain Road. Spacious 3 bedroom 3-story condo.	$43,562	$228	50%	3	2	2	$150	✅	❌	❌	Y / Y	⭐️ 5 (35)
StoweAway \| Minutes from Slopes \| HotTub/Pool/Gym	$63,186	$393	43%	3	2	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (25)
2BR + Loft w/ Pools, Tennis Courts & Arcade	$73,828	$292	68%	3	2	2	$160	✅	✅	❌	Y / Y	⭐️ 5 (21)
Relaxing Retreat: Ski, Bike, Hike & Unwind	$62,645	$418	40%	3	2.5	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (123)
3BR Condo Across from Alchemist	$54,534	$298	50%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4.5 (10)
Spacious 3 Bedroom In Beautiful Charming Stowe	$62,629	$276	62%	3	2	2	$0	✅	✅	❌	Y / Y	⭐️ 4 (6)
Large Stowe 3BR w/ Pools, Tennis & Game Room	$119,608	$390	83%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (28)
Three bedroom condo in Stowe.	$120,152	$419	78%	3	2	2	$175	✅	✅	❌	Y / Y	⭐️ 5 (3)
Celebrate Easter in beautiful Stowe, VT	$54,148	$268	55%	3	2	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (37)
Stowe Mountain Road 3 Bdr Condo	$122,934	$364	92%	3	2	3	$245	✅	✅	❌	N / N	⭐️ 0 (2)
STOWE 3 Bedroom Townhouse Condo.	$77,065	$224	94%	3	2	3	$150	✅	✅	❌	Y / Y	⭐️ 5 (4)
Stowe Chalet - 3BR with In Unit Sauna	$49,941	$284	47%	3	2	2	$200	✅	✅	✅	Y / Y	⭐️ 5 (13)
Modern Home with great views close to everything	$69,768	$706	27%	3	3	5	$0	❌	✅	❌	Y / Y	⭐️ 4.7 (14)
3 bedroom, 2 bath condo; pool, WIFI, hot tub	$100,240	$287	95%	3	2	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (19)
3 Bedroom House with Views	$55,823	$372	41%	3	4	2	$0	✅	✅	✅	Y / Y	⭐️ 5 (5)
Foxhill 7 - great location with room for six!	$24,388	$380	17%	3	2	1	$250	✅	❌	❌	Y / Y	⭐️ 0 (0)
Fox Hill Condo Near Alchemist Brewery	$50,817	$344	40%	3	2.5	7	$150	✅	❌	❌	Y / Y	⭐️ 5 (34)

Return Metrics

0.72% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,196	$2,393	$3,590	$4,786	$5,983	$11,966	$35,900
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$543,200	$543,200	$543,200	$543,200	$543,200	$543,200	$543,200
Down Payment	$135,800	$135,800	$135,800	$135,800	$135,800	$135,800	$135,800
Property Appreciation	$20,370	$41,351	$62,961	$85,220	$108,147	$233,519	$969,111
Total Return	$700,566	$722,744	$745,551	$769,007	$793,130	$924,486	$1,684,011

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.72%

Cap Rate

6.92%

Return on Investment

17.12%

233 Fox Hill Rd Stowe, Vermont, 05672

3 bed • 3 bath • 10 guests

Purchase Price

Est. $3,257/mo

Inquire about this property

Contact Agent

$679,000

Zestimate

Airbnb Investor Score

$1,196

Annual Profit

6.9%

Cap Rate

0.7%

Cash on Cash

$69,747

Annual Revenue

BNBCalc predicts this property will get $341 per night with 56% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 46% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$69,879

Avg annual revenue

56%

Avg occupancy rate

$341

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

$25k

$55k

$90k

$125k

$1,197

Profit

Revenue

$69,747

Operating Expenses

$22,747

Operating Income

$47,000

Mortgage & Taxes

$45,803

Profit (Cash Flow)

$1,197

$164,920

Cash Investment

Down Payment

$135,800

Renos & Furnishing

$8,750

Closing Costs

$20,370

Total

$164,920

DSCR Ratio

Acceptable

1.03

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.72%

Cap Rate

6.92%

Return on Investment

17.12%

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

$32,226

Deductible property tax

$6,722

Your total deduction

$67,278

Your adjusted annual income

$150,000 - $67,278 = $82,722

Taxes on $82,722 (30%)

$24,817

Your old tax bill

$45,000

Your new tax bill

$24,817

Estimated tax savings

$20,183

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:

Year built:

1972

Size:

1,743 sqft

Type:

CONDO

Parking:

Heating:

Baseboard, Electric, Hot Water, Zoned

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: 2

Lot size: -

Building area: 1,743 sqft

Garage: No

Heating: Baseboard, electric, hot water, zoned

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Shared Driveway, Gravel

Amenities: Dishwasher, Dryer, Microwave, Refrigerator, Washer, Stove - Electric

Price per square foot: $389

Lot Info

Zoning: -

Land Use: -

Parcel Number: 62119512433

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $206,400

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $679,000

Schools

Elementary School: Stowe Elementary School
Middle School: Stowe Middle School with 8/10 star rating
High School: STOWE HIGH SCHOOL