BNBCalc.com Investment Analysis Report of 4645 Vermont Rte 100, Plymouth, VT, 05056
2 bed • 2 bath • 6 guests • $329,600
BNB
Calc
Return Metrics
7.51% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation Assumption:
3%
Revenue Appreciation Assumption:
0%
Cash on Cash Return
7.51%
Cap Rate
8.61%
Return on Investment
23.46%
Annual Revenue
$48,380
AirDNA projects $358/night at 37% occupancy ($48,380). Airbtics projects $299/night at 54% occupancy ($58,972). Airbtics predicts this property will perform in the in the 49% revenue percentile.
Revenue Percentile
| Percentiles | 25% | 50% | 75% | 90% |
|---|---|---|---|---|
| Revenue | $30,596 | $52,334 | $90,871 | $123,633 |
| Occupancy | 41% | 51% | 64% | 79% |
| Nightly Rate | $198 | $271 | $377 | $417 |
Seasonality (Profits by Month)
Airbnb Comparables
| Airbnb name | Revenue | $/Night | Occupancy | Beds | Baths | Guests | Night | Cleaning | Pool | H.Tub | Pets | W/D | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$33,627 | $136 | 60 % | 2 | 1 | 6 | 3 | $100 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.8 (202) | Profile | |
$77,127 | $418 | 50 % | 2 | 1 | 8 | 2 | $100 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.9 (39) | Profile | |
$51,205 | $154 | 85 % | 2 | 1 | 5 | 1 | $125 | ❌ | ✅ | ❌ | Y / Y | ⭐️ 5 (37) | Profile | |
$93,385 | $405 | 63 % | 2 | 3 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Y / Y | ⭐️ 5 (27) | Profile | |
$33,425 | $180 | 48 % | 2 | 1 | 4 | 1 | $150 | ❌ | ✅ | ❌ | Y / Y | ⭐️ 4.9 (124) | Profile | |
$42,015 | $275 | 40 % | 2 | 1 | 4 | 2 | $125 | ❌ | ❌ | ❌ | N / Y | ⭐️ 5 (30) | Profile | |
$39,429 | $200 | 52 % | 2 | 1 | 6 | 2 | $150 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.9 (114) | Profile | |
$61,579 | $191 | 79 % | 2 | 1 | 4 | 2 | $65 | ❌ | ✅ | ✅ | Y / Y | ⭐️ 5 (218) | Profile | |
$96,624 | $264 | 100 % | 2 | 1 | 4 | 2 | $0 | ✅ | ❌ | ❌ | Y / Y | ⭐️ 5 (178) | Profile | |
$43,092 | $161 | 67 % | 2 | 1 | 8 | 2 | $150 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.8 (50) | Profile | |
$52,517 | $280 | 50 % | 2 | 1 | 6 | 3 | $75 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (15) | Profile | |
$56,977 | $284 | 53 % | 2 | 1 | 4 | 3 | $125 | ❌ | ❌ | ✅ | N / Y | ⭐️ 5 (63) | Profile | |
$43,697 | $340 | 33 % | 2 | 1 | 6 | 2 | $170 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (31) | Profile | |
$32,098 | $232 | 35 % | 2 | 1 | 5 | 2 | $195 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.5 (2) | Profile | |
$31,465 | $153 | 53 % | 2 | 2 | 3 | 2 | $100 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (97) | Profile | |
$59,895 | $308 | 52 % | 2 | 1 | 4 | 1 | $150 | ❌ | ✅ | ❌ | Y / Y | ⭐️ 5 (117) | Profile | |
$121,066 | $417 | 79 % | 2 | 2 | 8 | 1 | $11 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (7) | Profile | |
$21,850 | $199 | 30 % | 2 | 2 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (41) | Profile | |
$113,272 | $417 | 74 % | 2 | 2 | 8 | 1 | $11 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (7) | Profile | |
$33,564 | $174 | 49 % | 2 | 2 | 6 | 2 | $260 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (81) | Profile | |
$32,246 | $196 | 42 % | 2 | 2 | 6 | 2 | $150 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (65) | Profile | |
$80,074 | $382 | 56 % | 2 | 2 | 4 | 2 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (43) | Profile | |
$33,259 | $207 | 41 % | 2 | 1 | 4 | 2 | $235 | ❌ | ✅ | ✅ | Y / Y | ⭐️ 4.7 (36) | Profile | |
$124,016 | $417 | 81 % | 2 | 2 | 8 | 2 | $11 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.4 (8) | Profile | |
$101,251 | $349 | 76 % | 2 | 2 | 6 | 2 | $150 | ❌ | ✅ | ✅ | Y / Y | ⭐️ 4.8 (364) | Profile | |
$47,245 | $262 | 46 % | 2 | 2 | 6 | 2 | $260 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 5 (97) | Profile | |
$26,978 | $189 | 39 % | 2 | 1 | 4 | 2 | $0 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.5 (26) | Profile | |
$58,167 | $268 | 58 % | 2 | 1 | 6 | 3 | $120 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (22) | Profile | |
$70,202 | $376 | 49 % | 2 | 2 | 6 | 2 | $145 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (57) | Profile | |
$68,897 | $370 | 49 % | 2 | 2 | 4 | 2 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (23) | Profile | |
$73,483 | $376 | 52 % | 2 | 2 | 4 | 2 | $125 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 5 (55) | Profile | |
$172,013 | $888 | 49 % | 2 | 3 | 6 | 2 | $244 | ✅ | ✅ | ❌ | Y / Y | ⭐️ 4 (1) | Profile | |
$117,688 | $411 | 78 % | 2 | 2 | 8 | 2 | $11 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4 (7) | Profile | |
$134,761 | $413 | 89 % | 2 | 2 | 8 | 2 | $11 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.3 (3) | Profile | |
$55,438 | $261 | 57 % | 2 | 2 | 4 | 2 | $120 | ❌ | ❌ | ❌ | N / Y | ⭐️ 4.8 (18) | Profile | |
$41,426 | $261 | 42 % | 2 | 2 | 6 | 3 | $180 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (28) | Profile | |
$52,057 | $404 | 35 % | 2 | 2 | 8 | 3 | $250 | ❌ | ✅ | ✅ | Y / Y | ⭐️ 5 (15) | Profile | |
$39,683 | $343 | 30 % | 2 | 2 | 6 | 2 | $185 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 5 (31) | Profile | |
$25,691 | $178 | 33 % | 2 | 1 | 4 | 2 | $288 | ❌ | ❌ | ✅ | Y / Y | ⭐️ 4.3 (41) | Profile | |
$38,983 | $252 | 37 % | 2 | 1 | 6 | 2 | $140 | ❌ | ❌ | ❌ | Y / Y | ⭐️ 4.8 (108) | Profile |
Operating Expenses
Monthly Expenses
$1,664
Annual Expenses
$19,969
Utilities
$440
Internet + TV
$100
Water/Sewer
$70
Garbage
$50
Electric
$115
Gas
$55
Other
$50
Maintenance
$1,103
Property Insurance
$150
HOA
$0
Landscaping
$150
Ongoing Repairs
$150
Supplies
$150
Software
$50
Pest Control
$50
Permits
$0
Other
$0
Cleaning Cost
$403
Management & Platform Fees
$120
Platform Fee (i.e. Airbnb)
$120
Property Manager Fee
$0
Mortgage & Taxes
Monthly Mortgage & Tax
$1,852
Annual Mortgage & Tax
$22,224
Downpayment
Purchase Price
$329,600
Percent Down
20%
Total Downpayment
$65,920
Total Loan Amount
$263,680
Mortgage Payment
Mortgage Length
30 years
Interest Rate
6%
Monthly Loan Payment
$1,580
Property Tax and PMI
Property Tax Yearly
0.99%
Property Tax Monthly
$272
Mortgage Insurance (PMI)
0%
Tax Calculator
Tax Calculator
Example Income
$150,000
Example Income Tax Rate
30%
Taxes paid on $150,000
$45,000
If you buy this investment property, your est deduction will be...
Deductible mortgage interest
$15,643
Deductible property tax
$3,263
Est. Depreciation Value
$52,599
Profit on this property
$28,410
Your total deduction
$43,094
So, your new taxable income is your previous income minus your total deduction ($150,000 - $43,094)
$106,905
Your old tax bill
$45,000
Your new tax bill
$32,071
Estimated tax savings
$12,928
2 bed • 2 bath • 6 guests • $329,600
$329,600
Zestimate
Est. $1,581/mo
Annual Revenue
$48,380
Profit (Cash Flow)
$6,186
Cap Rate
8.6%
Annual Revenue
$48,380
This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
AirDNA projects $358/night at 37% occupancy ($48,380). Airbtics projects $299/night at 54% occupancy ($58,972).
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$48,380
$48,380
25%
50%
75%
90%
100%
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
| Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$33,627 | $136 | 60 % | 2 | 1 | 6 | 3 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.8 (202) | Profile | |
$77,127 | $418 | 50 % | 2 | 1 | 8 | 2 | $100 | ❌ | ❌ | ✅ | Yes / Yes | ⭐️ 4.9 (39) | Profile | |
$51,205 | $154 | 85 % | 2 | 1 | 5 | 1 | $125 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 5 (37) | Profile | |
$93,385 | $405 | 63 % | 2 | 3 | 4 | 3 | $0 | ❌ | ✅ | ✅ | Yes / Yes | ⭐️ 5 (27) | Profile | |
$33,425 | $180 | 48 % | 2 | 1 | 4 | 1 | $150 | ❌ | ✅ | ❌ | Yes / Yes | ⭐️ 4.9 (124) | Profile |
Return Metrics
7.51% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
7.51%
Cap Rate
8.61%
Tax Calculator
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 estimated deduction will be...
Deductible mortgage interest
$15,643
Deductible property tax
$3,263
Your total deduction
$43,094
Your adjusted annual income
$150,000 - $43,094 = $106,905
Taxes on $106,905 (30%)
$32,071
Your old tax bill
$45,000
Your new tax bill
$32,071
Estimated tax savings
$12,928
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com
