BNBCalc Short Term Rental Investment Analysis 30 Water St, Jamaica, VT, 05343

1 bed • 1 bath • 1 guests • $200,000

BNB

Calc

Annual Revenue

$41,725

Profit (Cash Flow)

$9,130

Cap Rate

11.3%

Annual Revenue

$41,725

AirDNA projects $168/night at 71% occupancy ($43,566). Airbtics projects $204/night at 56% occupancy ($41,725). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56% occupancy rate, $204 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$20,683	$34,380	$68,092	$106,560
Occupancy	38%	54%	71%	86%
Nightly Rate	$143	$167	$254	$330

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Green Mountain Tiny House: a mountainside retreat	$43,843	$160	70%	1	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (300)
Apple Blossom Cottage: A Tiny House	$31,961	$120	68%	1	1	1	$55	❌	❌	✅	N / Y	⭐️ 5 (1259)
Foxglove Tiny House - a modern tiny getaway	$43,242	$165	69%	1	1	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (129)
Rustic Cabin in between MountSnow & Stratton	$27,372	$207	35%	1	1	2	$50	❌	✅	✅	Y / Y	⭐️ 5 (238)
Romantic Wooded Vermont Cabin	$45,840	$154	75%	1	1	4	$140	❌	❌	❌	N / Y	⭐️ 5 (189)
Renovated Apartment by Mount Snow & Stratton	$21,152	$157	35%	1	1	2	$50	❌	✅	✅	Y / Y	⭐️ 5 (147)
The Run-In - Beautiful Country Cabin with Hot Tub	$57,704	$221	67%	1	1	1	$100	❌	✅	✅	N / Y	⭐️ 4.5 (427)
Modern Cabin with Hot Tub & EV Charging Station	$125,168	$329	97%	1	1	1	$149	❌	✅	❌	Y / N	⭐️ 5 (240)
Riverbed Treehouse @hot tub & a new sauna & views!	$106,212	$309	92%	1	1	1	$135	❌	✅	✅	N / N	⭐️ 5 (120)
Renovated Long Trail 1 Bedroom	$85,675	$407	56%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (15)
New Cabin in Jamaica	$39,926	$169	62%	1	1	2	$60	❌	❌	❌	N / Y	⭐️ 5 (241)
Cozy cabin in Jamaica	$44,055	$151	78%	1	1	2	$79	❌	❌	❌	N / N	⭐️ 5 (81)
A Village location, Steps to the Lifts & Village	$61,355	$447	36%	1	1	2	$150	✅	✅	❌	Y / Y	⭐️ 5 (46)
Stratton, 5 min. Pikes Falls, 1 min. Pets welcome!	$44,642	$158	76%	1	1	2	$70	❌	❌	✅	Y / Y	⭐️ 5 (69)
Kloki Di River Lovers Treehouse - sauna & hot the	$98,392	$303	86%	1	1	1	$95	❌	✅	✅	Y / Y	⭐️ 5 (64)
Cozy condo within walking distance to the slopes.	$61,753	$322	51%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (147)
Walk to lifts & Village,Year round pool&hot tubs	$72,034	$482	40%	1	1	2	$149	✅	✅	❌	Y / Y	⭐️ 5 (73)
Updated Ski in/Ski out Stratton Condo!	$35,524	$175	52%	1	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (170)
Cozy barn apartment in So. Vermont	$30,583	$147	56%	1	1	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (297)
Hot Tub Farmhouse - Buttercup Studio - Jamaica VT.	$31,532	$107	76%	1	1	1	$55	❌	✅	✅	Y / Y	⭐️ 5 (271)
The Architect's Cabin, on 10 Secluded Acres	$51,756	$199	69%	1	1.5	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (106)
Luxury Stratton condo just steps to the lift!	$47,447	$278	45%	1	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (102)
Vermont Treehouse - Romantic Private Elegant	$48,747	$345	37%	1	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (217)
Private & Quiet Apartment near Stratton Access Rd	$38,745	$134	79%	1	1	2	$0	❌	❌	❌	N / Y	⭐️ 5 (33)
Perfect Location! Steps to Village and Mountain	$19,977	$131	40%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 4.9 (113)
Stone Fence Cabin	$34,382	$97	95%	1	1	2	$40	❌	❌	❌	N / Y	⭐️ 5 (343)
The Getaway	$17,711	$126	37%	1	1	2	$50	❌	❌	❌	N / Y	⭐️ 5 (210)
The Overlook VT by Stratton Mountain : New Listing	$25,110	$173	38%	1	1	1	$75	❌	❌	❌	N / Y	⭐️ 5 (77)
Bambi Inn Jamaica	$49,388	$148	88%	1	1	2	$100	❌	❌	✅	N / Y	⭐️ 5 (14)
The Chick Inn	$13,344	$85	40%	1	0	1	$50	❌	❌	❌	N / N	⭐️ 5 (155)
Summit’s Stratton Sneak Away II	$40,816	$272	41%	1	1	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (23)
Rustic Stratton Area Studio	$35,914	$249	39%	1	1	2	$70	❌	❌	❌	N / N	⭐️ 5 (105)
Walk-out Apartment on Brook	$25,473	$116	60%	1	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (10)
Cozy Mountain Studio Retreat	$31,128	$164	48%	1	1	1	$60	❌	❌	❌	N / Y	⭐️ 5 (11)
Black Bear Rustic Camp on the Brook	$18,623	$106	48%	1	1	1	$0	❌	❌	✅	N / N	⭐️ 5 (33)
Stratton Long Trail House: Quick Walk to Lifts!	$43,147	$165	66%	1	1	2	$125	✅	✅	❌	Y / Y	⭐️ 5 (65)

Return Metrics

18.16% 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)	$9,129	$18,259	$27,389	$36,519	$45,648	$91,297	$273,893
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000	$160,000
Down Payment	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000	$40,000
Property Appreciation	$6,000	$12,180	$18,545	$25,101	$31,854	$68,783	$285,452
Total Return	$215,129	$230,439	$245,934	$261,620	$277,503	$360,081	$759,346

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

18.16%

Cap Rate

11.31%

Return on Investment

34.01%

30 Water St Jamaica, Vermont, 05343

1 bed • 1 bath • 1 guests

Purchase Price

Est. $959/mo

Inquire about this property

Contact Agent

108

Airbnb Investor Score

$9,129

Annual Profit

11.3%

Cap Rate

18.2%

Cash on Cash

$41,725

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $168/night at 71% occupancy.Projected nightly rate is $204/night at 56% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

40 Airbnb Comparables

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

$43,016

Avg annual revenue

56%

Avg occupancy rate

$204

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

$10k

$50k

$85k

$125k

$9,130

Profit

Revenue

$41,725

Operating Expenses

$19,104

Operating Income

$22,621

Mortgage & Taxes

$13,491

Profit (Cash Flow)

$9,130

$50,250

Cash Investment

Down Payment

$40,000

Renos & Furnishing

$4,250

Closing Costs

$6,000

Total

$50,250

DSCR Ratio

Strong

1.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

18.16%

Cap Rate

11.31%

Return on Investment

34.01%

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

$9,492

Deductible property tax

$1,980

Your total deduction

$11,270

Your adjusted annual income

$150,000 - $11,270 = $138,730

Taxes on $138,730 (30%)

$41,619

Your old tax bill

$45,000

Your new tax bill

$41,619

Estimated tax savings

$3,381

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