67 Andover St Ludlow, Vermont, 05149-1201
6 bed • 2 bath • 18 guests
Est. $1,504/mo
Inquire about this property
Contact Agent
$313,500
Zestimate
$119,406
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $554/night at 38% occupancy.Projected nightly rate is $743/night at 44% occupancy.
Top 51% of comparables
Top 41% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$123,565
Avg annual revenue
44%
Avg occupancy rate
$743
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$120k
$210k
$305k
Sign up to see the data on 40 all comparables
$69,055
Profit
Revenue
$119,406
Operating Expenses
$29,203
Operating Income
$90,203
Mortgage & Taxes
$21,148
Profit (Cash Flow)
$69,055
$86,605
Cash Investment
Down Payment
$62,700
Renos & Furnishing
$14,500
Closing Costs
$9,405
Total
$86,605
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
79.73%
Cap Rate
28.77%
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
$14,879
Deductible property tax
$3,104
Your total deduction
-$35,996
Your adjusted annual income
$150,000 - -$35,996 = $185,996
Taxes on $185,996 (30%)
$55,799
Your old tax bill
$45,000
Your new tax bill
$55,799
Estimated tax savings
-$10,799
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:
13,504 sqft
Year built:
1900
Size:
4,958 sqft
Type:
MFR
Parking:
-
Heating:
Forced Air Unit
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 100 Okemo Acres | 4 | 2 | 1,646 | - | 43,560 | 1971 | $0 | - |
| 45 Andover St | 5 | 3 | 2,381 | - | 17,860 | 1920 | $0 | - |
| 62 Andover St | 8 | 4 | 5,190 | - | 11,326 | 1900 | $132,100 | 38 |
| 28 Pleasant St | 6 | 5 | 6,592 | - | 16,117 | 1880 | $0 | - |
| 6 Parker Ave | - | - | 0 | - | 204,732 | - | $950,000 | - |
| 9 High St | 9 | 4 | 6,759 | - | 13,504 | 1910 | $0 | - |
| 143 Okemo Acres | 5 | 3 | 2,575 | - | 31,363 | 1964 | $215,002 | - |
| 200 Okemo Acres | 4 | 2 | 3,466 | - | 39,204 | 1966 | $750,000 | - |
| 12 Depot St | 4 | 2 | 2,016 | - | 9,583 | 1980 | $517,500 | 41 |
| 39 Pleasant St | 7 | 5 | 11,553 | - | 20,909 | 1863 | $865,000 | 0 |
Property Details
- MLS Status: property-details-mls-status-sold
- Property Use: Duplex (2 Units, Any Combination)
- Stories: -
- Lot size: 13,504 sqft
- Building area: 4,958 sqft
- Garage: No
- Heating: Forced air unit
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: (112) 220549.000
- Flood Zone: Yes, Zone 0.2
Tax Info
- Year Assessed: 2022
- Assessed Value: $214,700
- County Est. Land Value: -
- Assessed Land Value: $51,500
- County Est. Structure Value: -
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 08/23/24 | $214,700 | 100% | 65 Andover Properties Llc |
| 07/22/22 | $157,000 | 100% | Brandon Durham |
Ownership
- Name: 65 Andover Properties Llc
- Owner Occupied: No
- Owner Mailing Address: 65 Andover St, Ludlow, VT 05149
- Years Owned: 1
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: 100%
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No