BNBCalc Short Term Rental Investment Analysis 345 Hill Top Rd, Andover, VT 05143, USA

5 bed • 4 bath • 14 guests • $825,000

BNB

Calc

Annual Revenue

$58,658

Profit (Cash Flow)

-$17,699

Cap Rate

4.6%

Annual Revenue

$58,658

AirDNA projects $365/night at 44% occupancy ($58,658).

BNB Calc projects a 44% occupancy rate, $365 rate per night.

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

Return Metrics

-8.72% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$17,699	-$35,398	-$53,097	-$70,797	-$88,496	-$176,992	-$530,978
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,104	$16,709	$25,845	$35,544	$45,841	$107,674	$660,000
Down Payment	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000	$165,000
Property Appreciation	$24,750	$50,242	$76,499	$103,544	$131,401	$283,731	$1,177,491
Total Return	$180,155	$196,553	$214,247	$233,291	$253,745	$379,412	$1,471,513

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-8.72%

Cap Rate

4.6%

Return on Investment

7.47%

345 Hill Top Rd Andover, Vermont, 05143-9061

5 bed • 4 bath • 14 guests

Purchase Price

Est. $3,957/mo

Inquire about this property

Contact Agent

$58,658

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$17,699

Profit

Revenue

$58,658

Operating Expenses

$20,706

Operating Income

$37,953

Mortgage & Taxes

$55,652

Profit (Cash Flow)

-$17,699

$202,750

Cash Investment

Down Payment

$165,000

Renos & Furnishing

$13,000

Closing Costs

$24,750

Total

$202,750

DSCR Ratio

Weak

0.68

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-8.72%

Cap Rate

4.6%

Return on Investment

7.47%

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

$39,155

Deductible property tax

$8,167

Your total deduction

$101,225

Your adjusted annual income

$150,000 - $101,225 = $48,775

Taxes on $48,775 (30%)

$14,633

Your old tax bill

$45,000

Your new tax bill

$14,633

Estimated tax savings

$30,367

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