BNBCalc Short Term Rental Investment Analysis 319 Jay Peak Road, Jay, Vermont 05859, United States

3 bed • 3 bath • 6 guests • $600,000

BNB

Calc

Annual Revenue

$64,181

Profit (Cash Flow)

$2,283

Cap Rate

7.1%

Annual Revenue

$64,181

AirDNA projects $426/night at 67% occupancy ($104,247). Airbtics projects $382/night at 46% occupancy ($64,180). Airbtics predicts this property will perform in the 54% revenue percentile

BNB Calc projects a 46% occupancy rate, $382 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,070	$51,257	$79,040	$120,470
Occupancy	28%	40%	57%	79%
Nightly Rate	$253	$305	$429	$576

Seasonality (Profit by Month)

Return Metrics

1.55% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$2,283	$4,566	$6,849	$9,132	$11,415	$22,830	$68,492
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000	$480,000
Down Payment	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000	$120,000
Property Appreciation	$18,000	$36,540	$55,636	$75,305	$95,564	$206,349	$856,357
Total Return	$620,283	$641,106	$662,485	$684,437	$706,979	$829,180	$1,524,849

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.55%

Cap Rate

7.12%

Return on Investment

17.83%

319 Jay Peak Rd Jay, Vermont, 05859

3 bed • 3 bath • 6 guests

Purchase Price

Est. $2,878/mo

Inquire about this property

Contact Agent

$64,181

Annual Revenue

This property is projected to be in the top 54% revenue percentile compared to similar properties nearby.
AirDNA projects $426/night at 67% occupancy ($104,247.94). Airbtics projects $382/night at 46% occupancy ($64,180).

Occupancy Rate

Top 31% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

$2,283

Profit

Revenue

$64,181

Operating Expenses

$21,423

Operating Income

$42,757

Mortgage & Taxes

$40,474

Profit (Cash Flow)

$2,283

$146,750

Cash Investment

Down Payment

$120,000

Renos & Furnishing

$8,750

Closing Costs

$18,000

Total

$146,750

DSCR Ratio

Acceptable

1.06

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.55%

Cap Rate

7.12%

Return on Investment

17.83%

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

$28,477

Deductible property tax

$5,940

Your total deduction

$127,823

Your adjusted annual income

$150,000 - $127,823 = $22,177

Taxes on $22,177 (30%)

$6,653

Your old tax bill

$45,000

Your new tax bill

$6,653

Estimated tax savings

$38,347

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