BNBCalc Short Term Rental Investment Analysis 1024 Crescent Ln, Bismarck, ND 58501

4 bed • 2 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$63,279

Profit (Cash Flow)

$41,372

Cap Rate

Infinity%

Annual Revenue

$63,279

AirDNA projects $209/night at 69% occupancy ($52,671). Airbtics projects $225/night at 77% occupancy ($63,278). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 77% occupancy rate, $225 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$46,313	$68,143	$79,467	$116,140
Occupancy	72%	75%	82%	98%
Nightly Rate	$174	$245	$260	$319

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Refurbished Retreat/4 bed/2bath/great for families	$75,604	$246	82%	4	2	2	$180	❌	❌	❌	Y / Y	⭐️ 5 (114)
Clean, Comfy, and Cozy	$48,031	$190	66%	4	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (118)
King Bed Suite - Huge Game Room - 3 Floor Home	$69,280	$245	76%	4	3	3	$129	❌	❌	❌	Y / Y	⭐️ 5 (38)
Spacious Home Away From Home!	$46,070	$174	70%	4	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (40)
Pool, Theater, Game Room! Family Retreat!	$80,273	$257	84%	4	2	2	$155	✅	❌	❌	Y / Y	⭐️ 5 (34)
Spacious and comfy 4 bedroom home away from home	$87,504	$325	73%	4	2	1	$150	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Golf course views!	$73,633	$269	74%	4	3	2	$150	✅	✅	✅	Y / Y	⭐️ 4.7 (21)
Elegant Home - Ping Pong, Backyard, and Fire Pit	$44,032	$253	45%	4	3	3	$275	❌	❌	❌	Y / Y	⭐️ 4.8 (37)
Traveling Professionals Remodeled Historic Home	$22,208	$82	74%	4	2	1	$100	❌	❌	✅	Y / Y	⭐️ 4.9 (30)
The Boho Bungalow	$49,044	$134	100%	4	2	2	$130	❌	❌	❌	Y / Y	⭐️ 5 (2)
Home by River	$51,240	$175	80%	4	3	1	$0	✅	✅	✅	Y / Y	⭐️ 0 (1)
The Central City Retreat	$128,100	$350	100%	4	3	3	$0	✅	❌	❌	Y / Y	⭐️ 0 (8)

Return Metrics

394.02% 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)	$41,372	$82,744	$124,116	$165,489	$206,861	$413,723	$1,241,169
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	$41,372	$82,744	$124,116	$165,489	$206,861	$413,723	$1,241,169

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

394.02%

Cap Rate

∞%

Return on Investment

394.02%

1024 Crescent Ln Bismarck, ND, 58501

4 bed • 2 bath • 12 guests

Purchase Price

Est. $0/mo

This property is for sale!

Contact Agent

Infinity

Airbnb Investor Score

$41,372

Annual Profit

Infinity%

Cap Rate

394.0%

Cash on Cash

$63,279

Annual Revenue

BNBCalc predicts this property will get $225 per night with 77% occupancy, putting it in the top 45% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 43% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

12 Airbnb Comparables

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

$64,584

Avg annual revenue

77%

Avg occupancy rate

$225

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

$20k

$55k

$90k

$130k

$41,372

Profit

Revenue

$63,279

Operating Expenses

$21,906

Operating Income

$41,372

Mortgage & Taxes

Profit (Cash Flow)

$41,372

$10,500

Cash Investment

Down Payment

Renos & Furnishing

$10,500

Closing Costs

Total

$10,500

DSCR Ratio

Weak

0.00

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

394.02%

Cap Rate

∞%

Return on Investment

394.02%

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

Deductible property tax

Your total deduction

-$39,923

Your adjusted annual income

$150,000 - -$39,923 = $189,923

Taxes on $189,923 (30%)

$56,977

Your old tax bill

$45,000

Your new tax bill

$56,977

Estimated tax savings

-$11,977

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:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

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: -