Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 120 E State Ave, Meridian, ID, 83642

4 bed • 1 bath • 12 guests • $429,300

BNB

Calc

Annual Revenue

$53,143

Profit (Cash Flow)

$3,595

Cap Rate

7.6%

Annual Revenue

$53,143

AirDNA projects $137/night at 67% occupancy ($33,525). Airbtics projects $194/night at 67% occupancy ($47,474). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 75% occupancy rate, $194 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,629$49,550$65,130$76,709
Occupancy60%69%76%79%
Nightly Rate$152$189$225$254

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$41,160
$175
60%
431$150❌❌✅Y / Y⭐️ 5 (99)
$45,457
$224
53%
422$200❌❌❌Y / N⭐️ 5 (10)
$46,688
$164
73%
422$159❌❌✅Y / Y⭐️ 5 (56)
$35,684
$107
86%
421$125❌❌❌Y / Y⭐️ 5 (300)
$41,678
$142
78%
42.53$145❌❌✅Y / Y⭐️ 5 (65)
$70,383
$220
85%
432$160❌✅❌Y / Y⭐️ 5 (76)
$48,594
$181
71%
422$155❌❌✅Y / Y⭐️ 5 (57)
$32,698
$136
57%
42.52$195✅❌❌Y / Y⭐️ 5 (235)
$44,032
$206
57%
432$150❌❌✅Y / Y⭐️ 5 (73)
$64,985
$250
68%
42.52$170❌✅❌Y / Y⭐️ 5 (78)
$18,480
$153
33%
422$0❌❌❌Y / Y⭐️ 5 (15)
$80,798
$287
76%
432$159❌❌✅Y / Y⭐️ 5 (57)
$46,188
$186
63%
42.52$159❌❌❌Y / Y⭐️ 5 (43)
$33,483
$126
69%
422$115❌❌❌Y / Y⭐️ 5 (118)
$58,596
$258
61%
42.53$150❌❌✅Y / Y⭐️ 5 (79)
$39,608
$151
65%
42.52$175✅❌✅Y / Y⭐️ 5 (69)
$59,506
$192
79%
42.51$199❌❌✅Y / Y⭐️ 5 (5)
$36,992
$126
73%
423$150❌✅❌Y / Y⭐️ 5 (182)
$57,142
$298
50%
431$159❌✅✅Y / Y⭐️ 4.6 (60)
$42,414
$142
76%
431$145❌❌❌Y / Y⭐️ 4.9 (38)
$46,048
$192
60%
42.52$232❌❌✅Y / Y⭐️ 5 (8)
$56,053
$222
67%
432$150✅❌✅Y / Y⭐️ 5 (25)
$30,893
$103
77%
431$155❌❌❌Y / Y⭐️ 4.8 (113)
$51,832
$216
62%
42.52$195❌❌✅Y / Y⭐️ 5 (92)
$44,825
$154
76%
422$140✅✅✅Y / Y⭐️ 4.8 (81)
$64,598
$217
80%
422$159✅❌✅Y / Y⭐️ 5 (46)
$109,467
$420
70%
42.52$350✅❌✅Y / Y⭐️ 5 (38)
$79,130
$235
92%
431$0❌❌❌Y / Y⭐️ 4.8 (39)
$26,503
$97
66%
421$100❌❌❌Y / Y⭐️ 4.8 (87)
$60,610
$240
69%
422$0❌✅❌Y / Y⭐️ 5 (13)
$48,151
$158
79%
422$140❌❌❌Y / Y⭐️ 5 (43)
$51,462
$232
57%
433$250❌❌✅Y / Y⭐️ 4.9 (37)
$36,134
$175
55%
422$125❌❌❌Y / Y⭐️ 5 (16)
$55,002
$221
67%
431$30✅❌✅Y / Y⭐️ 5 (40)
$46,095
$159
76%
42.52$250❌❌✅Y / Y⭐️ 5 (38)
$58,784
$221
70%
422$159❌❌✅Y / Y⭐️ 5 (55)
$52,333
$180
77%
422$125❌❌❌Y / Y⭐️ 5 (35)
$35,170
$254
36%
42.52$200❌❌✅Y / Y⭐️ 5 (17)
$26,488
$136
47%
432$150❌❌❌Y / Y⭐️ 5 (60)
$65,440
$229
75%
421$249❌❌✅Y / Y⭐️ 5 (88)

Return Metrics

3.29% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$3,595$7,190$10,785$14,380$17,975$35,951$107,855
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$343,440$343,440$343,440$343,440$343,440$343,440$343,440
Down Payment$85,860$85,860$85,860$85,860$85,860$85,860$85,860
Property Appreciation$12,879$26,144$39,807$53,880$68,376$147,643$612,723
Total Return$445,774$462,634$479,893$497,561$515,652$612,895$1,149,879

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

3.29%

Cap Rate

7.58%

Return on Investment

18.98%

property-location

120 E State Ave Meridian, Idaho, 83642

4 bed • 1 bath • 12 guests

Est. $2,059/mo

Agent

Inquire about this property

Contact Agent

$429,300

Zestimate

Meridian

Zoning


Laws

34

Airbnb Investor Score

$3,595

Annual Profit

7.6%

Cap Rate

3.3%

Cash on Cash

$53,143

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $137/night at 67% occupancy.Projected nightly rate is $194/night at 67% occupancy.

Top 33% of comparables

Top 48% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$49,739

Avg annual revenue

67%

Avg occupancy rate

$194

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

$50k

$80k

$110k

Sign up to see the data on 40 all comparables

$3,595

Profit

Revenue

$53,143

Operating Expenses

$20,589

Operating Income

$32,554

Mortgage & Taxes

$28,959

Profit (Cash Flow)

$3,595

$108,989

Cash Investment

Down Payment

$85,860

Renos & Furnishing

$10,250

Closing Costs

$12,879

Total

$108,989

DSCR Ratio

Acceptable

1.12

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

3.29%

Cap Rate

7.58%

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

$20,375

Deductible property tax

$4,250

Your total deduction

$40,349

Your adjusted annual income

$150,000 - $40,349 = $109,651

Taxes on $109,651 (30%)

$32,895

Your old tax bill

$45,000

Your new tax bill

$32,895

Estimated tax savings

$12,105

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:

8,581 sqft

Year built:

1927

Size:

1,364 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 8,581 sqft
  • Building area: 1,364 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: None
  • View: Territorial
  • Parking: Garage - Detached
  • Amenities: -
  • Price per square foot: $314

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: R6129010255
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $395,900
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $429,300

Schools

  • Elementary School: Meridian Elementary School with 5/10 star rating
  • Middle School: Meridian Middle School with 5/10 star rating
  • High School: Meridian High School with 5/10 star rating