BNBCalc Short Term Rental Rental Arbitrage Analysis 91 White Birch Dr, Tinmouth, VT, 05773

3 bed • 2 bath • 7 guests • $0

BNB

Calc

Annual Revenue

$107,429

Profit (Cash Flow)

-$2,537

Cash on Cash Return

-29.5%

Annual Revenue

$107,429

AirDNA projects $246/night at 53% occupancy ($47,620). Airbtics projects $355/night at 57% occupancy ($73,907). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 67% occupancy rate, $439 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$36,242	$68,722	$112,826	$164,128
Occupancy	42%	55%	67%	78%
Nightly Rate	$230	$333	$439	$541

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Views! Entire Chalet, FAST Wi-Fi, All 18 Acres	$49,326	$336	39%	3	3	2	$195	❌	❌	✅	Y / Y	⭐️ 4.9 (137)
VT Lake House living with sunset views!	$50,903	$253	54%	3	1	2	$150	❌	❌	❌	N / Y	⭐️ 5 (120)
Home in the Heart of Dorset Village	$95,968	$445	58%	3	4	1	$250	❌	❌	✅	Y / Y	⭐️ 5 (55)
Okemo A-Frame - Floor Hammock, Sauna & Hot Tub	$153,289	$507	82%	3	1	2	$125	❌	✅	❌	Y / Y	⭐️ 4.9 (99)
Home by the Mettowee River- Simply the best!	$25,800	$107	62%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 4.8 (176)
Green Mountain Getaway	$54,179	$229	64%	3	3	3	$100	❌	❌	✅	Y / Y	⭐️ 4.8 (44)
Cozy Vermont Cabin near Okemo.	$46,517	$235	53%	3	1	2	$95	✅	❌	✅	Y / Y	⭐️ 4.9 (186)
Chalet on a Hill w/ Mountain & Lake View, Hot Tub	$135,703	$356	100%	3	4	2	$195	✅	✅	✅	Y / Y	⭐️ 5 (82)
Waterfront VT Lake House with Breathtaking Views!	$56,356	$194	78%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (299)
Lakefront Home - Ski Okemo, Killington and More!	$81,752	$330	67%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (145)
Cabin away from it all.	$72,599	$326	55%	3	2	2	$225	✅	❌	✅	Y / Y	⭐️ 5 (22)
The Green Mountain Getaway	$47,897	$226	54%	3	1	1	$85	❌	❌	❌	N / N	⭐️ 4.8 (182)
Cheerful home near Killington, Okemo, Pico, trails	$54,648	$200	74%	3	3	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (60)
Cozy two-story cabin in woods of Southern Vermont	$50,560	$225	49%	3	3	2	$249	❌	❌	❌	Y / Y	⭐️ 4.7 (22)
Modern Bromley Townhouse with Mountain Views	$94,936	$370	68%	3	3	2	$95	✅	❌	✅	Y / Y	⭐️ 5 (41)
The Best Vermont Has to Offer!	$60,384	$251	60%	3	3	2	$150	✅	❌	✅	Y / Y	⭐️ 4.9 (19)
Cozy Ludlow Home: 2 Mi to Okemo Mountain Resort!	$124,649	$869	35%	3	3	3	$310	❌	❌	✅	Y / Y	⭐️ 5 (2)
Andover Cabin Retreat w/ Hot Tub & Fireplace!	$119,436	$550	56%	3	1	3	$258	❌	✅	❌	N / Y	⭐️ 4.9 (17)
Majestic Home in Plymouth, VT	$99,330	$541	45%	3	3	2	$300	❌	✅	❌	Y / Y	⭐️ 5 (19)
Northern Comfort	$94,742	$408	57%	3	5	3	$275	❌	❌	❌	Y / Y	⭐️ 5 (4)
Ski On/Off Sunrise at Killington	$114,769	$724	40%	3	3	2	$225	✅	✅	❌	Y / Y	⭐️ 5 (10)
Londonderry Links	$40,604	$225	47%	3	3	2	$190	❌	❌	❌	Y / Y	⭐️ 5 (20)
Log Cabin Escape Close to Skiing & Shops	$127,638	$442	78%	3	3	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (66)
Amazing Views and Sunsets	$67,972	$386	47%	3	3	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (43)
#45 Luxury Ski & Summer Condo with Private Sauna	$57,610	$299	52%	3	3	2	$70	✅	✅	❌	Y / Y	⭐️ 5 (129)
3 Bedroom Suite at Upper Pass Lodge	$59,029	$256	63%	3	3	2	$0	✅	❌	✅	N / Y	⭐️ 4.8 (5)
Luxury Ski Cabin, 2 bedrooms, den & 3 bathrooms	$109,369	$474	58%	3	3	3	$300	❌	✅	✅	Y / Y	⭐️ 5 (24)
Best View at Bromley Village Ski In/Out,3 Bedroom	$157,836	$417	100%	3	3	2	$150	✅	❌	❌	Y / N	⭐️ 5 (2)
Little Cabin on the Ridge	$73,288	$208	94%	3	1	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (69)
Birch View Cottage - Lakefront Serenity	$63,782	$408	42%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (79)
Lovely One Bedroom minutes from Okemo	$18,086	$130	37%	3	1	2	$50	❌	❌	❌	N / Y	⭐️ 4.6 (58)
Exquisite Green Mountain Loft Haven	$36,529	$147	67%	3	1	2	$80	❌	❌	✅	Y / Y	⭐️ 5 (129)
Londonderry Vacation Home w/ Deck + Gas Grill!	$118,824	$464	68%	3	3	2	$124	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Spacious chalet near Okemo & Killington	$69,783	$438	40%	3	3	3	$225	❌	❌	✅	Y / Y	⭐️ 5 (26)
Mountain home with view (10 min from Okemo)	$47,347	$346	37%	3	3	3	$150	❌	❌	✅	Y / Y	⭐️ 5 (46)
Cozy Home near Killington/Pico Mt. with Hot Tub	$96,172	$355	72%	3	3	2	$200	✅	✅	❌	Y / Y	⭐️ 5 (30)
Ludlow Vacation Rental - Steps to Ski Lift!	$122,546	$710	43%	3	3	2	$310	✅	❌	❌	Y / Y	⭐️ 3.6 (5)
The Lodge at Fox Meadow Farm	$54,606	$326	42%	3	1	2	$125	❌	❌	❌	Y / Y	⭐️ 4.9 (46)
Mountain View Home Minutes to Killington & Okemo	$43,324	$287	40%	3	4	2	$200	❌	✅	✅	Y / Y	⭐️ 4.8 (67)

Return Metrics

-29.49% 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)	-$2,536	-$5,073	-$7,609	-$10,146	-$12,682	-$25,365	-$76,097
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	-$2,536	-$5,073	-$7,609	-$10,146	-$12,682	-$25,365	-$76,097

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-29.49%

Payback Period Days

Return on Investment

-29.49%

91 White Birch Dr Tinmouth, Vermont, 05773

3 bed • 2 bath • 7 guests

Monthly Rent

Inquire about this property

Contact Agent

$107,429

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $246/night at 53% occupancy.Projected nightly rate is $355/night at 57% occupancy.

Occupancy Rate

Top 28% 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.

$76,852

Avg annual revenue

57%

Avg occupancy rate

$355

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

$110k

$160k

-$2,537

Profit

Revenue

$107,429

Operating Expenses

$25,966

Operating Income

$81,463

Net Effective Rent

$84,000

Profit (Cash Flow)

-$2,537

$8,600

Cash Investment

Renos & Furnishing

$8,500

Setup Costs

$100

Total

$8,600

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

-29.49%

Payback Period Days