BNBCalc Short Term Rental Rental Arbitrage Analysis 171 Mt Bess Rd, West Charleston, VT 05872, USA

1 bed • 1 bath • 4 guests • $0

BNB

Calc

Annual Revenue

$35,038

Profit (Cash Flow)

-$117

Cash on Cash Return

-2.0%

Annual Revenue

$35,038

AirDNA projects $181/night at 53% occupancy ($35,037).

BNB Calc projects a 53% occupancy rate, $181 rate per night.

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

Return Metrics

-1.96% cash on cash return is a poor return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$117	-$234	-$351	-$468	-$585	-$1,170	-$3,511
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	-$117	-$234	-$351	-$468	-$585	-$1,170	-$3,511

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-1.96%

Payback Period Days

Return on Investment

-1.96%

171 Mt Bess Rd Charleston, Vermont, 05872-9634

1 bed • 1 bath • 4 guests

Monthly Rent

Inquire about this property

Contact Agent

$35,038

Annual Revenue

AirDNA projects $181/night at 53% occupancy ($35,037.85).

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$117

Profit

Revenue

$35,038

Operating Expenses

$15,955

Operating Income

$19,083

Net Effective Rent

$19,200

Profit (Cash Flow)

-$117

$5,950

Cash Investment

Renos & Furnishing

$4,250

Setup Costs

$1,700

Total

$5,950

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-1.96%

Payback Period Days