BNBCalc Short Term Rental Investment Analysis 180 Vista Ln 257, Bigfork, MT 59911

1 bed • 1 bath • 3 guests • $399,000

BNB

Calc

Annual Revenue

$52,672

Profit (Cash Flow)

$5,229

Cap Rate

8.1%

Annual Revenue

$52,672

Airbtics projects $253/night at 57% occupancy ($52,671). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 57% occupancy rate, $253 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$25,171	$49,569	$99,718	$137,410
Occupancy	42%	61%	70%	83%
Nightly Rate	$157	$215	$381	$444

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly remodeled Bigfork Condo near Flathead Lake	$45,204	$153	78%	1	1	2	$68	❌	✅	❌	N / Y	⭐️ 4.9 (194)
Condo Near Flathead Lake With Hot Tub	$34,487	$146	61%	1	1	2	$85	❌	✅	❌	N / Y	⭐️ 4.8 (51)
Mini Western Suite-45 mins Glacier, in Bigfork	$16,453	$69	62%	1	1	1	$30	❌	❌	❌	N / Y	⭐️ 4.8 (139)
Beautiful Loft Condo on the Swan River in BigFork	$44,658	$277	42%	1	2	2	$100	❌	❌	❌	Y / Y	⭐️ 4.9 (34)
Luxury Large 1 Bedroom Condo in Downtown Bigfork	$43,647	$183	64%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (64)
Relaxing condo in Bigfork, MT	$45,001	$176	67%	1	1	4	$100	❌	✅	❌	N / Y	⭐️ 4.5 (20)
Luxury 1 BR in the ❤ of Bigfork	$48,028	$212	58%	1	1	2	$135	✅	✅	❌	N / Y	⭐️ 5 (64)
BRAND NEW - Sunrise Terrace Cabin	$39,488	$205	50%	1	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (63)
Montana at It’s Best! 1BR Beautiful Bigfork Condo	$25,979	$169	42%	1	1	1	$0	❌	✅	❌	N / Y	⭐️ 4.8 (57)
Waterfront studio w/private balcony & lake views	$41,146	$258	39%	1	1	1	$234	❌	❌	❌	Y / Y	⭐️ 3.4 (6)
Marina Cay Studio on Flathead Lake	$64,118	$444	37%	1	1	1	$234	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Cozy condo w/great location by Flathead Lake	$54,929	$398	35%	1	1	1	$249	❌	❌	❌	N / Y	⭐️ 4.3 (6)
Cozy Bigfork Escape: Walk to Bigfork Harbor!	$83,763	$260	86%	1	1	3	$78	❌	❌	❌	Y / Y	⭐️ 5 (15)
NEWLY REMODELED, Bigfork Montana-Ground Floor Unit	$56,442	$202	73%	1	1	2	$95	✅	✅	❌	N / N	⭐️ 4.5 (70)
The Glance Inn on Electric Avenue	$19,561	$147	31%	1	1	2	$70	❌	❌	❌	Y / Y	⭐️ 4.9 (51)
Condo w/waterfront views, A/C & king-sized bed	$86,329	$451	50%	1	1	1	$234	❌	❌	❌	Y / N	⭐️ 4.9 (9)
Tranquility Shores Condo in Bigfork - Lake Access	$43,732	$136	79%	1	1	2	$75	✅	✅	❌	N / Y	⭐️ 4.8 (65)
Marina Cay Studio on Flathead Lake	$82,214	$444	48%	1	1	1	$234	❌	❌	❌	Y / Y	⭐️ 5 (5)
The Fox Den - Bigfork Harbor	$100,656	$309	89%	1	2	2	$0	✅	✅	❌	Y / Y	⭐️ 5 (26)
Updated condo w/courtyard views on Flathead Lake	$93,806	$400	62%	1	1	1	$249	❌	❌	❌	N / Y	⭐️ 4 (8)
Great location at Marina Cay Resort in Bigfork	$34,618	$146	57%	1	1	2	$100	❌	✅	❌	N / Y	⭐️ 5 (38)
The Flat at Flathead	$30,410	$161	49%	1	1	2	$75	❌	❌	❌	Y / Y	⭐️ 5 (52)
Flathead Lake Condo with Fantastic Views	$95,298	$377	67%	1	1	2	$100	✅	✅	❌	Y / Y	⭐️ 5 (6)
Condo w/gorgeous views & walk-out patio	$66,410	$256	67%	1	1	1	$234	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Montana Courtyard Getaway!	$18,613	$79	61%	1	1	2	$68	✅	✅	❌	N / Y	⭐️ 4.8 (12)
Well-Appointed 1BR Mountainview Glacier National P	$26,147	$159	41%	1	1	2	$190	❌	✅	❌	N / Y	⭐️ 4.3 (12)
Updated condo w/AC & Flathead Lake Access	$55,254	$399	35%	1	1	1	$249	❌	❌	❌	N / Y	⭐️ 4.5 (2)
Marina Cay Condo near Flathead Lake	$37,898	$151	68%	1	1	2	$65	❌	✅	❌	N / Y	⭐️ 4.9 (37)
Bigfork Waterfront Condo	$69,679	$274	67%	1	1	2	$100	❌	❌	❌	N / Y	⭐️ 5 (30)
3rd floor condo w/water views, AC & balcony	$92,996	$444	54%	1	1	1	$234	❌	❌	❌	N / Y	⭐️ 4.7 (17)
Bigfork Village Rapids Condo	$53,034	$210	69%	1	1	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (51)
The Montanan in The American - Downtown Bigfork	$62,563	$189	85%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (101)
Native American in The American - Downtown Bigfork	$42,986	$124	89%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (101)
The Hunter in The American - Downtown Bigfork	$34,201	$117	76%	1	1	2	$90	❌	❌	❌	Y / Y	⭐️ 5 (102)
Gorgeous waterfront views, private balcony & A/C	$144,720	$461	81%	1	1	1	$234	❌	❌	❌	Y / Y	⭐️ 5 (6)
Waterfront condo w/fireplace, balcony & views!	$153,502	$470	83%	1	1	1	$309	❌	❌	❌	Y / Y	⭐️ 4.7 (3)
Cozy condo on Flathead Lake w/kitchenette	$68,517	$396	43%	1	1	1	$249	❌	❌	❌	N / Y	⭐️ 4.4 (8)

Return Metrics

5.44% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,229	$10,458	$15,687	$20,916	$26,146	$52,292	$156,876
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200	$319,200
Down Payment	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800	$79,800
Property Appreciation	$11,970	$24,299	$36,998	$50,078	$63,550	$137,222	$569,477
Total Return	$416,199	$433,757	$451,685	$469,994	$488,696	$588,514	$1,125,354

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

5.44%

Cap Rate

8.05%

Return on Investment

21.99%

180 Vista Ln 257 Bigfork, MT, 59911

1 bed • 1 bath • 3 guests

Purchase Price

Est. $1,914/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,229

Annual Profit

8.1%

Cap Rate

5.4%

Cash on Cash

$52,672

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Airbtics projects $253/night at 57% occupancy ($52,671).

Occupancy Rate

Top 56% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

40 Airbnb Comparables

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

$55,174

Avg annual revenue

57%

Avg occupancy rate

$253

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

$60k

$105k

$155k

$5,229

Profit

Revenue

$52,672

Operating Expenses

$20,527

Operating Income

$32,144

Mortgage & Taxes

$26,915

Profit (Cash Flow)

$5,229

$96,020

Cash Investment

Down Payment

$79,800

Renos & Furnishing

$4,250

Closing Costs

$11,970

Total

$96,020

DSCR Ratio

Acceptable

1.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

5.44%

Cap Rate

8.05%

Return on Investment

21.99%

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

$18,937

Deductible property tax

$3,950

Your total deduction

$34,886

Your adjusted annual income

$150,000 - $34,886 = $115,114

Taxes on $115,114 (30%)

$34,534

Your old tax bill

$45,000

Your new tax bill

$34,534

Estimated tax savings

$10,466

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

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: -