BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

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}

Percentiles25%50%75%90%
Revenue$73,803$84,299$111,482$183,928
Occupancy31%42%57%76%
Nightly Rate$461$548$642$815

Seasonality (Profit by Month)

Sign up to view the full seasonality chart


Return Metrics

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

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
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:

3%

Revenue Appreciation:

0%

Cash on Cash Return

16.24%

Cap Rate

10.72%

Return on Investment

32.49%

property-location

257 River Rd Fork Killington, Vermont, 05751

4 bed • 2 bath • 10 guests

Est. $3,335/mo

Agent

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).

Top 41% of comparables

Top 41% of comparables


Seasonality

Sign up to view the full seasonality chart

$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

3%

Revenue Appreciation

0%

Cash on Cash Return

16.24%

Cap Rate

10.72%

Profit (Cummulative)

$27,685

$556,240

$10,500

$20,859

$0

Total Gain

$55,374

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

$42,646

Your adjusted annual income

$150,000 - $42,646 = $107,354


Taxes on $107,354 (30%)

$32,206

Your old tax bill

$45,000

Your new tax bill

$32,206


Estimated tax savings

$12,794

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

AddressBedsBathsSquare Feet$/SqFtLot SizeYear BuiltLast SaleDays on Market
134 Great Trail Rd--0-39,204-$3,475,000-
79 Roundabout Rd510-82,764-$0553
2449 E Mountain Rd--0-43,560-$0-
167 Fosters Farm--0-113,256-$2,725,000-
22 Wardwell Rd--0-26,136-$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