BNBCalc Short Term Rental Investment Analysis 367 VT-105, Jay, VT, 05859

3 bed • 2 bath • 9 guests • $243,100

BNB

Calc

Annual Revenue

$56,978

Profit (Cash Flow)

$19,492

Cap Rate

14.8%

Annual Revenue

$56,978

AirDNA projects $405/night at 59% occupancy ($87,275). Airbtics projects $300/night at 52% occupancy ($56,978). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 52% occupancy rate, $300 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,291	$52,889	$84,207	$138,715
Occupancy	39%	51%	63%	74%
Nightly Rate	$194	$277	$356	$495

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Lovely house in the woods at Jay	$62,320	$392	40%	3	2	3	$150	❌	❌	✅	N / Y	⭐️ 5 (27)
Beautiful Jay Peak Home Near Creek & Waterfalls!	$102,294	$480	55%	3	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (33)
Mountain View Cabin- Minutes to Jay Peak!	$47,885	$178	71%	3	1	2	$125	❌	❌	✅	Y / Y	⭐️ 5 (138)
Spacious 3-Bed Chalet (5 Min from Jay Peak Resort)	$60,463	$320	46%	3	3	1	$270	❌	❌	❌	Y / Y	⭐️ 4.5 (6)
Modern Vermont Getaway with Home Office Jay Peak	$54,129	$276	52%	3	2.5	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (75)
Custom Farmhouse Style Bungalow 5 mi to Jay Peak	$130,214	$522	68%	3	2	3	$175	❌	❌	✅	Y / Y	⭐️ 5 (11)
Campement et Spa Potton	$29,774	$120	63%	3	1	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (227)
The SnowBox - Jay, Vermont	$51,798	$380	37%	3	2	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (66)
Whimsy Cottage - great ski rental near Jay Peak VT	$65,498	$287	61%	3	2	2	$130	❌	❌	✅	Y / Y	⭐️ 5 (28)
Beautiful NEW Private Scenic Getaway	$19,741	$141	38%	3	1	2	$60	❌	❌	❌	Y / Y	⭐️ 5 (117)
Ski in Ski out - fantastic location on Raccoon Run	$105,044	$559	51%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 5 (27)
Jay Peak 3br condo walk to water park/ice haus.	$172,941	$607	75%	3	2	2	$299	❌	❌	❌	Y / Y	⭐️ 5 (10)
The Shangri-la House	$51,081	$294	47%	3	2	3	$125	✅	❌	✅	Y / Y	⭐️ 5 (86)
Trillium Woods B1 Jay Peak	$74,463	$348	56%	3	3.5	2	$260	✅	❌	❌	Y / Y	⭐️ 5 (43)
Chalet de la ferme Brockvale	$59,510	$265	61%	3	2	31	$111	✅	✅	❌	Y / Y	⭐️ 5 (26)
Scandinave et Spa Potton	$51,349	$189	70%	3	1.5	2	$115	❌	✅	❌	Y / Y	⭐️ 5 (137)
Location! Full Remodel, Ski-in/Out by Waterpark	$90,232	$493	49%	3	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (33)
Inviting Ski-in/Ski-out Condo at Jay Peak Resort!	$117,105	$520	61%	3	3	3	$207	✅	✅	❌	Y / Y	⭐️ 5 (33)
Chalet Deschamps \| spa \| dog friendly	$26,245	$166	40%	3	2	31	$136	❌	✅	✅	Y / Y	⭐️ 5 (18)
Thuya house - Modern chalet with mountain view	$46,802	$171	74%	3	2	2	$111	❌	❌	✅	Y / Y	⭐️ 5 (63)
Le Owl's Zen Chalet	$44,939	$181	66%	3	1	3	$111	❌	✅	❌	Y / N	⭐️ 4.5 (38)
Beautiful Chalet minutes to Jay Peak Resort	$44,974	$326	37%	3	2	2	$150	✅	❌	✅	Y / Y	⭐️ 5 (141)
Hôtel à la maison - Chalet Altaï	$42,405	$178	60%	3	1.5	2	$148	❌	✅	❌	Y / Y	⭐️ 4.5 (34)
Mapleview Lodge	$95,116	$253	100%	3	2	3	$99	❌	❌	❌	Y / Y	⭐️ 5 (6)
Black Bear Panabode - ski cabin close to Jay Peak	$47,882	$228	51%	3	1	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (23)
Martin's Place	$32,178	$258	33%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (27)
Peak Lodge in Jay Vermont	$59,145	$468	34%	3	3.5	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (53)
Chestnut Ridge Cabin: updated retreat 9 min to Jay	$77,607	$279	76%	3	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (16)
Lovely 3 Bedroom Ski In/Out with Fireplace	$111,330	$454	67%	3	3	2	$100	❌	❌	❌	Y / N	⭐️ 5 (37)
Ski, Golf, Bike, Hiking, snowmobiles and more	$35,160	$238	39%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (114)
Pine Grove Chalet Jay, VT	$49,402	$319	40%	3	2	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (9)
2 miles to Jay Peak Resort, 3BR home on Jay river	$46,775	$331	37%	3	3	3	$225	❌	❌	❌	Y / Y	⭐️ 5 (16)
Red Door Chalet	$27,065	$196	37%	3	2	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (118)
Beautiful 3 bdrm Jay Peak ski-in/ski-out condo!	$54,621	$349	41%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (15)
Chalet de ski en Estrie	$17,359	$145	32%	3	1.5	2	$125	❌	✅	❌	Y / Y	⭐️ 4.5 (155)
Vacation house-4 miles from Jay Peak!	$51,533	$320	44%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (15)
The Promenade: Exceptional historic house (spa)	$45,384	$155	80%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (28)
Chalet 32	$46,904	$221	56%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 5 (168)
Cute 3 bedroom cabin with view of jay peak	$40,120	$196	53%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (19)

Return Metrics

30.26% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$19,492	$38,984	$58,476	$77,968	$97,460	$194,921	$584,764
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$194,480	$194,480	$194,480	$194,480	$194,480	$194,480	$194,480
Down Payment	$48,620	$48,620	$48,620	$48,620	$48,620	$48,620	$48,620
Property Appreciation	$7,293	$14,804	$22,541	$30,511	$38,719	$83,606	$346,967
Total Return	$269,885	$296,889	$324,118	$351,579	$379,280	$521,627	$1,174,832

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

30.26%

Cap Rate

14.76%

Return on Investment

45.29%

367 VT-105 Jay, Vermont, 05859

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,166/mo

Inquire about this property

Contact Agent

$243,100

Zestimate

171

Airbnb Investor Score

$19,492

Annual Profit

14.8%

Cap Rate

30.3%

Cash on Cash

$56,978

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
Projected nightly rate is $405/night at 59% occupancy.Projected nightly rate is $300/night at 52% occupancy.

Occupancy Rate

Top 48% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$60,106

Avg annual revenue

52%

Avg occupancy rate

$300

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

$65k

$120k

$175k

$19,492

Profit

Revenue

$56,978

Operating Expenses

$21,087

Operating Income

$35,891

Mortgage & Taxes

$16,399

Profit (Cash Flow)

$19,492

$64,413

Cash Investment

Down Payment

$48,620

Renos & Furnishing

$8,500

Closing Costs

$7,293

Total

$64,413

DSCR Ratio

Strong

2.19

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

30.26%

Cap Rate

14.76%

Return on Investment

45.29%

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

$11,538

Deductible property tax

$2,407

Your total deduction

$5,764

Your adjusted annual income

$150,000 - $5,764 = $144,236

Taxes on $144,236 (30%)

$43,271

Your old tax bill

$45,000

Your new tax bill

$43,271

Estimated tax savings

$1,729

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

2.1 sqft

Year built:

1962

Size:

1,000 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Electric, Gas Heater - Vented

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: 2

Lot size: 2.1 sqft

Building area: 1,000 sqft

Garage: No

Heating: Baseboard, electric, gas heater - vented

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: -

Parking: Gravel

Amenities: -

Price per square foot: $242

Lot Info

Zoning: -

Land Use: -

Parcel Number: 32710210508

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $95,500

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $242,700

Schools

High School: North Country Senior Uhsd #22 with 4/10 star rating