Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 2I Waldwinkle Rd West Dover VT 05356

2 bed • 2 bath • 6 guests • $226,500

BNB

Calc

Annual Revenue

$39,834

Profit (Cash Flow)

$5,696

Cap Rate

9.3%

Annual Revenue

$39,834

AirDNA projects $266/night at 41% occupancy ($39,833). Airbtics projects $247/night at 45% occupancy ($40,596). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 41% occupancy rate, $266 rate per night.

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

Percentiles25%50%75%90%
Revenue$16,539$28,424$64,624$126,252
Occupancy30%44%59%68%
Nightly Rate$145$171$294$502

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$42,866
$192
61%
211$0❌❌✅Y / Y⭐️ 4.9 (35)
$34,201
$218
42%
212$50✅❌❌N / Y⭐️ 5 (29)
$35,020
$134
68%
212$150❌❌✅N / Y⭐️ 4.8 (31)
$39,973
$145
72%
212$100❌❌✅Y / Y⭐️ 5 (29)
$26,593
$142
47%
212$100❌❌❌Y / Y⭐️ 4.8 (29)
$41,672
$320
33%
211$125❌❌✅N / Y⭐️ 0 (0)
$17,145
$147
30%
212$140❌❌❌Y / Y⭐️ 5 (8)
$31,171
$150
54%
222$125❌❌❌Y / Y⭐️ 4.7 (12)

Return Metrics

9.72% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$5,696$11,392$17,088$22,784$28,480$56,961$170,885
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$181,200$181,200$181,200$181,200$181,200$181,200$181,200
Down Payment$45,300$45,300$45,300$45,300$45,300$45,300$45,300
Property Appreciation$6,795$13,793$21,002$28,427$36,075$77,897$323,274
Total Return$238,991$251,686$264,591$277,712$291,056$361,358$720,660

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

9.72%

Cap Rate

9.26%

Return on Investment

25.11%

property-location

2I Waldwinkle Rd West Dover VT 05356 Dover, Vermont, 05363

2 bed • 2 bath • 6 guests

Est. $1,086/mo

Agent

Inquire about this property

Contact Agent

$226,500

Zestimate

$39,834

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $266/night at 41% occupancy.Projected nightly rate is $247/night at 45% occupancy.

Top 51% of comparables

Top 31% of comparables

Seasonality

Sign up to view the full seasonality chart

10

Airbnb Comparables

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

$36,066

Avg annual revenue

45%

Avg occupancy rate

$247

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

$15k

$30k

$40k

$55k

Sign up to see the data on 10 all comparables

$5,696

Profit

Revenue

$39,834

Operating Expenses

$18,858

Operating Income

$20,975

Mortgage & Taxes

$15,279

Profit (Cash Flow)

$5,696

$58,595

Cash Investment

Down Payment

$45,300

Renos & Furnishing

$6,500

Closing Costs

$6,795

Total

$58,595

DSCR Ratio

Strong

1.37

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

9.72%

Cap Rate

9.26%

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

$10,750

Deductible property tax

$2,242

Your total deduction

$17,640

Your adjusted annual income

$150,000 - $17,640 = $132,360

Taxes on $132,360 (30%)

$39,708

Your old tax bill

$45,000

Your new tax bill

$39,708

Estimated tax savings

$5,292

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