BNBCalc Short Term Rental Investment Analysis 28 Stratton West Rd, Winhall, VT 05340, USA

2 bed • 1 bath • 4 guests • $190,000

BNB

Calc

Annual Revenue

$39,154

Profit (Cash Flow)

$7,050

Cap Rate

10.7%

Annual Revenue

$39,154

AirDNA projects $268/night at 66% occupancy ($64,604).

BNB Calc projects a 40% occupancy rate, $268 rate per night.

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

Return Metrics

11.85% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$7,049	$14,099	$21,149	$28,199	$35,249	$70,499	$211,498
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$142,499	$142,499	$142,499	$142,499	$142,499	$142,499	$142,499
Down Payment	$47,500	$47,500	$47,500	$47,500	$47,500	$47,500	$47,500
Property Appreciation	$5,700	$11,571	$17,618	$23,846	$30,262	$65,344	$271,179
Total Return	$202,749	$215,670	$228,768	$242,046	$255,511	$325,843	$672,678

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

11.85%

Cap Rate

10.72%

Return on Investment

23.85%

28 Stratton West Rd Winhall, Vermont, 05340

2 bed • 1 bath • 4 guests

Purchase Price

Est. $911/mo

Inquire about this property

Contact Agent

$39,154

Annual Revenue

Projected nightly rate is $268/night at 66% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$7,050

Profit

Revenue

$39,154

Operating Expenses

$18,770

Operating Income

$20,384

Mortgage & Taxes

$13,334

Profit (Cash Flow)

$7,050

$59,450

Cash Investment

Down Payment

$47,500

Renos & Furnishing

$6,250

Closing Costs

$5,700

Total

$59,450

DSCR Ratio

Strong

1.53

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

11.85%

Cap Rate

10.72%

Return on Investment

23.85%

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

$9,954

Deductible property tax

$1,900

Your total deduction

$13,073

Your adjusted annual income

$150,000 - $13,073 = $136,927

Taxes on $136,927 (30%)

$41,078

Your old tax bill

$45,000

Your new tax bill

$41,078

Estimated tax savings

$3,922

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com