BNBCalc Short Term Rental Investment Analysis 67 Okemo Trailside Extension UNIT 39A, Ludlow, VT, 05149

4 bed • 3 bath • 12 guests • $850,000

BNB

Calc

Annual Revenue

$146,379

Profit (Cash Flow)

$56,331

Cap Rate

13.4%

Annual Revenue

$146,379

AirDNA projects $725/night at 28% occupancy ($74,144). Airbtics projects $528/night at 52% occupancy ($100,281). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 61% occupancy rate, $657 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$53,980	$88,273	$151,366	$213,186
Occupancy	44%	55%	61%	64%
Nightly Rate	$327	$422	$657	$867

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Trailside Mountain View 4-BR Okemo Haven	$113,585	$678	44%	4	2.5	1	$200	❌	✅	✅	Y / Y	⭐️ 5 (8)
Unbeatable Location Ski In/Out Okemo Mt. 4 bdrm	$171,100	$966	45%	4	2.5	2	$300	❌	❌	✅	Y / Y	⭐️ 5 (41)
Okemo Mountain Retreat: Scenic Views & Hot Tub	$196,925	$857	61%	4	2.5	2	$250	✅	✅	❌	Y / Y	⭐️ 5 (10)
Sweetwater Chalet - Ski on/off at Okemo!	$102,168	$732	38%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (9)
4BR/3.5 BA Okemo Home On Shuttle	$103,969	$473	53%	4	3.5	3	$450	❌	✅	❌	Y / Y	⭐️ 0 (2)
Contemporary 4-BR Cabin 5-min to Okemo	$94,002	$336	73%	4	3	2	$275	✅	❌	✅	Y / Y	⭐️ 5 (11)
Okemo Mountain Resort. 4 BR/3 Bath Ski in-Ski out!	$161,587	$1,739	23%	4	3	3	$350	❌	❌	❌	Y / Y	⭐️ 0 (1)
Winter Paradise —Ski-ON/Ski-OFF Okemo Getaway	$86,659	$370	62%	4	2	2	$190	✅	✅	❌	Y / Y	⭐️ 5 (173)
Ski Chalet with Hot Tub on Okemo Mountain	$79,651	$393	55%	4	2	3	$99	❌	✅	❌	Y / Y	⭐️ 5 (154)
Okemo Acres - Beyond Vacation Rental	$253,799	$1,148	59%	4	3	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (25)
TRESTLE HOUSE 35	$115,527	$844	34%	4	2	4	$250	❌	❌	❌	Y / Y	⭐️ 5 (6)
Cozy Log Cabin with Hot Tub \| 1/2 mile to Okemo	$71,211	$357	51%	4	2	3	$285	❌	✅	✅	Y / Y	⭐️ 5 (97)
4BR/2 Bath With Private Hot Tub Near Okemo	$83,434	$528	38%	4	2	2	$250	❌	✅	❌	Y / Y	⭐️ 5 (4)
Modern 4 Bedroom 4 Bath Villa w HotTub/ back trail	$204,015	$650	85%	4	4	2	$300	❌	✅	✅	Y / Y	⭐️ 5 (35)
Cozy Winter Cabin \| Peaceful Retreat 5min from Ski	$69,666	$342	53%	4	1.5	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (35)
Charming 4-Bed Downtown Townhome 3-Min to Okemo	$40,995	$239	44%	4	2	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (8)
4-BR Timeless Farmhouse 3-min to Okemo	$84,767	$364	61%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (44)
Charming & Affordable Home! 1.5 miles from Okemo!	$35,170	$237	35%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (18)
Modern Farmhouse - 2 kings, minutes to Okemo!	$81,112	$386	55%	4	2	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (113)
Bright, Downtown 4-BR Home 3-min to Okemo	$40,989	$221	46%	4	3	2	$250	❌	✅	✅	Y / Y	⭐️ 5 (59)
Evergreen Hideaway: Okemo central cabin + hot tub	$87,344	$410	57%	4	2	2	$300	❌	✅	✅	Y / Y	⭐️ 5 (56)
Cheerful 4-bedroom chalet with lake view	$74,330	$312	64%	4	1.5	2	$155	❌	❌	✅	Y / Y	⭐️ 5 (55)
On the ski bus route & walking distance 2 downtown	$42,898	$176	58%	4	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (238)
Newly-Renovated 4-BR Retreat 5-min to Okemo	$106,110	$490	57%	4	3	2	$315	❌	✅	✅	Y / Y	⭐️ 5 (28)
Okemo Trailside/Ski In-Ski Out/Sleeps 8	$96,627	$435	60%	4	2	3	$200	✅	❌	❌	Y / Y	⭐️ 5 (7)
Renovated Farmhouse < 1 Mile to Okemo Mountain!	$160,970	$751	58%	4	2	3	$258	❌	❌	❌	Y / Y	⭐️ 5 (22)
Mountainside 4-BR Chalet 2-min to Okemo	$71,818	$493	35%	4	3	2	$325	❌	✅	❌	Y / Y	⭐️ 5 (9)
Ludlow village home - walk to restaurants	$44,212	$316	38%	4	2.5	2	$120	✅	❌	✅	Y / Y	⭐️ 5 (57)
Okemo Killington Ski Chalet	$149,559	$1,156	35%	4	2.5	2	$150	❌	✅	✅	Y / Y	⭐️ 5 (15)
Modern VT Farmhouse w/Hot Tub - 10 mins to Okemo	$64,193	$298	55%	4	3.5	3	$350	❌	✅	❌	Y / Y	⭐️ 5 (56)
Slopeside at Okemo TRAILSIDE- Ski off Sachem trail	$121,902	$603	55%	4	2	3	$150	✅	❌	❌	Y / Y	⭐️ 5 (51)
Okemo Ski Chalet with Hot Tub	$78,678	$285	74%	4	3	3	$185	❌	✅	✅	Y / Y	⭐️ 5 (120)
New Home on 23 Acres-Views of Okemo w/ Hot Tub	$158,282	$843	51%	4	2.5	1	$180	❌	✅	✅	Y / Y	⭐️ 5 (39)
Beautiful Okemo Farmhouse 0.7 mile from base lodge	$30,406	$331	24%	4	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (46)
2 Doors Down - Modern Farmhouse in Downtown Ludlow	$58,113	$256	61%	4	2	3	$120	✅	✅	✅	Y / Y	⭐️ 5 (184)
Ludlow Village location, Okemo views	$83,253	$394	54%	4	1	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (62)
Jewel Brook Cottage-4BR house on a tranquil brook!	$121,031	$528	61%	4	2	2	$175	❌	❌	✅	Y / Y	⭐️ 5 (20)
Hilltop 4-BR Retreat 8-min to Okemo Mountain	$112,709	$464	64%	4	3	3	$250	❌	❌	✅	Y / Y	⭐️ 5 (7)
Spacious on-mountain townhouse at Okemo	$106,272	$476	61%	4	3	2	$150	✅	✅	❌	Y / Y	⭐️ 4.8 (44)
Retreat in Ludlow	$48,989	$282	45%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (54)

Return Metrics

27.31% 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)	$56,331	$112,662	$168,993	$225,325	$281,656	$563,312	$1,689,937
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,350	$17,215	$26,628	$36,621	$47,230	$110,937	$680,000
Down Payment	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000	$170,000
Property Appreciation	$25,500	$51,765	$78,817	$106,682	$135,382	$292,328	$1,213,173
Total Return	$260,181	$351,643	$444,440	$538,628	$634,269	$1,136,578	$3,753,111

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

27.31%

Cap Rate

13.37%

Return on Investment

43.72%

67 Okemo Trailside Extension UNIT 39A Ludlow, VT, 05149

4 bed • 3 bath • 12 guests

Purchase Price

Est. $4,077/mo

Inquire about this property

Contact Agent

151

Airbnb Investor Score

$56,331

Annual Profit

13.4%

Cap Rate

27.3%

Cash on Cash

$146,379

Annual Revenue

BNBCalc predicts this property will get $528 per night with 52% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$100,200

Avg annual revenue

52%

Avg occupancy rate

$528

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

$30k

$105k

$175k

$255k

$56,331

Profit

Revenue

$146,379

Operating Expenses

$32,709

Operating Income

$113,670

Mortgage & Taxes

$57,338

Profit (Cash Flow)

$56,331

$206,250

Cash Investment

Down Payment

$170,000

Renos & Furnishing

$10,750

Closing Costs

$25,500

Total

$206,250

DSCR Ratio

Strong

1.98

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

27.31%

Cap Rate

13.37%

Return on Investment

43.72%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$29,360

Your adjusted annual income

$150,000 - $29,360 = $120,640

Taxes on $120,640 (30%)

$36,192

Your old tax bill

$45,000

Your new tax bill

$36,192

Estimated tax savings

$8,808

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:

Year built:

1984

Size:

1,842 sqft

Type:

TOWNHOUSE

Parking:

Heating:

Propane, Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: TOWNHOUSE

Stories: 3

Lot size: -

Building area: 1,842 sqft

Garage: No

Heating: Propane, baseboard

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: None

View: Mountain(s)

Parking: Shared Driveway, Dirt, Off Street, On Site, Unassigned

Amenities: Dishwasher, Dryer, Microwave, Gas Range, Refrigerator, Washer, Off Boiler Water Heater

Price per square foot: $461

Lot Info

Zoning: -

Land Use: -

Parcel Number: 36311210619

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $488,800

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools