BNBCalc Short Term Rental Investment Analysis 257 Rim Rd Killington VT 05751

4 bed • 2 bath • 10 guests • $695,300

BNB

Calc

Annual Revenue

$100,767

Profit (Cash Flow)

$27,685

Cap Rate

10.7%

Annual Revenue

$100,767

AirDNA projects $404/night at 56% occupancy ($82,632). Airbtics projects $587/night at 47% occupancy ($100,767). Airbtics predicts this property will perform in the 52% revenue percentile

BNB Calc projects a 47% occupancy rate, $587 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$73,803	$84,299	$111,482	$183,928
Occupancy	31%	42%	57%	76%
Nightly Rate	$461	$548	$642	$815

Seasonality (Profit by Month)

Return Metrics

16.24% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$27,684	$55,369	$83,054	$110,738	$138,423	$276,846	$830,540
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$556,240	$556,240	$556,240	$556,240	$556,240	$556,240	$556,240
Down Payment	$139,060	$139,060	$139,060	$139,060	$139,060	$139,060	$139,060
Property Appreciation	$20,859	$42,343	$64,473	$87,266	$110,743	$239,125	$992,375
Total Return	$743,843	$793,013	$842,827	$893,305	$944,466	$1,211,271	$2,518,216

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

16.24%

Cap Rate

10.72%

Return on Investment

32.49%

257 River Rd Fork Killington, Vermont, 05751

4 bed • 2 bath • 10 guests

Purchase Price

Est. $3,335/mo

Inquire about this property

Contact Agent

$695,300

Zestimate

$100,767

Annual Revenue

This property is projected to be in the top 52% revenue percentile compared to similar properties nearby.
AirDNA projects $404/night at 56% occupancy ($82,632.8). Airbtics projects $587/night at 47% occupancy ($100,767).

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

$27,685

Profit

Revenue

$100,767

Operating Expenses

$26,180

Operating Income

$74,587

Mortgage & Taxes

$46,903

Profit (Cash Flow)

$27,685

$170,419

Cash Investment

Down Payment

$139,060

Renos & Furnishing

$10,500

Closing Costs

$20,859

Total

$170,419

DSCR Ratio

Strong

1.59

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

16.24%

Cap Rate

10.72%

Return on Investment

32.49%

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

$33,000

Deductible property tax

$6,883

Your total deduction

$123,195

Your adjusted annual income

$150,000 - $123,195 = $26,805

Taxes on $26,805 (30%)

$8,042

Your old tax bill

$45,000

Your new tax bill

$8,042

Estimated tax savings

$36,958

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:

39,204 sqft

Year built:

Size:

Type:

SFR

Parking:

Heating:

NONE

Sold Comparables

Address	Beds	Baths	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
134 Great Trail Rd	-	-	-	39,204	-	$3,475,000	-
79 Roundabout Rd	5	1	-	82,764	-	$0	553
2449 E Mountain Rd	-	-	-	43,560	-	$0	-
167 Fosters Farm	-	-	-	113,256	-	$2,725,000	-
22 Wardwell Rd	-	-	-	26,136	-	$667,606	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 0

Lot size: 39,204 sqft

Building area: -

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: (185) 12730

Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed: 2022

Assessed Value: $219,210

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $1,597,445