257 River Rd Fork Killington, Vermont, 05751
4 bed • 2 bath • 10 guests
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).
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
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%
STR Tax Calculator (USA)
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
Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
---|---|---|---|---|---|---|---|---|
134 Great Trail Rd | - | - | 0 | - | 39,204 | - | $3,475,000 | - |
79 Roundabout Rd | 5 | 1 | 0 | - | 82,764 | - | $0 | 553 |
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