BNBCalc.com Investment Analysis Report of 83 N Union St, Burlington, VT, 05401

6 bed • 3 bath • 6 guests • $339,600

BNB

Calc

Return Metrics

106.18% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

106.18%

Cap Rate

35.78%

Return on Investment

120.75%

Annual Revenue

$155,393

AirDNA projects $635/night at 67% occupancy ($155,393). Airbtics projects $593/night at 60% occupancy ($129,953). Airbtics predicts this property will perform in the 48% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$66,072$122,033$194,170$309,068
Occupancy47%61%69%86%
Nightly Rate$379$538$756$966

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Spacious 6 bdr 2 ba, walk to breweries & downtown
$86,719
$578
40%
62141$150❌❌✅N / Y⭐️ 5 (85)Profile

B

Warm & Welcoming 5BR Home
$43,896
$374
29%
52131$300❌❌✅N / Y⭐️ 4.7 (10)Profile

C

Lake Champlain Colonial
$98,871
$401
66%
54103$250❌❌❌N / Y⭐️ 5 (115)Profile

D

Beautiful Beachfront House, Close to Burlington!
$80,331
$512
41%
52121$250❌❌✅N / Y⭐️ 4.8 (66)Profile

E

Bright, modern, spacious south end 5-bedroom home
$202,026
$639
86%
54102$245❌❌✅N / Y⭐️ 5 (6)Profile

Operating Expenses

Monthly Expenses

$2,823

Annual Expenses

$33,881

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,995

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,295

Management & Platform Fees

$388

Platform Fee (i.e. Airbnb)

$388

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$1,909

Annual Mortgage & Tax

$22,908

Downpayment

Purchase Price

$339,600

Percent Down

20%

Total Downpayment

$67,920

Total Loan Amount

$271,680

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$1,629

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$280

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

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

$16,118

Deductible property tax

$3,362

Est. Depreciation Value

$165,848

Profit on this property

$121,512

Your total deduction

$63,815

So, your new taxable income is your previous income minus your total deduction ($150,000 - $63,815)

$86,185

Your old tax bill

$45,000

Your new tax bill

$25,855

Estimated tax savings

$19,145

property-location

83 N Union St Burlington, Vermont, 05401

6 bed • 3 bath • 6 guests

Purchase Price

Est. $1,629/mo

Agent

Inquire about this property

Contact Agent

$339,600

Zestimate

565

Airbnb Investor Score

$98,603

Annual Profit

35.8%

Cap Rate

106.2%

Cash on Cash

$155,393

Annual Revenue

BNBCalc predicts this property will get $593 per night with 60% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

106.18%

Cap Rate

35.78%

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

$16,118

Deductible property tax

$3,362

Your total deduction

-$49,291

Your adjusted annual income

$150,000 - -$49,291 = $199,291

Taxes on $199,291 (30%)

$59,787

Your old tax bill

$45,000

Your new tax bill

$59,787

Estimated tax savings

-$14,787

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com