607 Rim Rd Killington, Vermont, 05751
4 bed • 3.5 bath • 10 guests
Est. $3,837/mo
This property is for sale!
Contact Agent
$181,739
Annual Revenue
BNBCalc predicts this property will get $743 per night with 55% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.
Top 71% of comparables
Top 1% 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.
$165,628
Avg annual revenue
55%
Avg occupancy rate
$743
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$45k
$160k
$275k
$395k
Sign up to see the data on 10 all comparables
$90,467
Profit
Revenue
$181,739
Operating Expenses
$37,306
Operating Income
$144,433
Mortgage & Taxes
$53,965
Profit (Cash Flow)
$90,467
$194,875
Cash Investment
Down Payment
$160,000
Renos & Furnishing
$10,875
Closing Costs
$24,000
Total
$194,875
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
15%
Revenue Appreciation
0%
Cash on Cash Return
46.42%
Cap Rate
18.05%
STR Tax Calculator (USA)
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
$37,969
Deductible property tax
$7,920
Your total deduction
-$9,712
Your adjusted annual income
$150,000 - -$9,712 = $159,712
Taxes on $159,712 (30%)
$47,914
Your old tax bill
$45,000
Your new tax bill
$47,914
Estimated tax savings
-$2,914
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:
41,382 sqft
Year built:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
NONE
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 2449 E Mountain Rd | - | - | 0 | - | 43,560 | - | $0 | - |
| 79 Roundabout Rd | 5 | 1 | 0 | - | 82,764 | - | $0 | 553 |
| 167 Fosters Farm | - | - | 0 | - | 113,256 | - | $2,725,000 | - |
| 134 Great Trail Rd | - | - | 0 | - | 39,204 | - | $3,475,000 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: 0
- Lot size: 41,382 sqft
- Building area: -
- Garage: No
- Heating: None
- Pool: No
- Fireplaces: 0
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: (185) 12439
- Flood Zone: Yes, Zone AREA OF MINIMAL FLOOD HAZARD
Tax Info
- Year Assessed: 2022
- Assessed Value: $123,970
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $1,722,802
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 10/23/09 | $100,000 | 0% | Rapuano,Raymond & Jennifer |
Ownership
- Name: Raymond Rapuano
- Owner Occupied: No
- Owner Mailing Address: 94 Walton Ave, New Providence, Nj 07974
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No