BNBCalc Short Term Rental Investment Analysis 254 Union Pass Rd, Dubois, WY 82513, USA

3 bed • 2 bath • 8 guests • $485,000

BNB

Calc

Report by:

linsey.m.mccarthy@gmail.com

Annual Revenue

$89,320

Profit (Cash Flow)

$12,912

Cap Rate

9.4%

Annual Revenue

$89,320

AirDNA projects $365/night at 67% occupancy ($89,320).

BNB Calc projects a 67% occupancy rate, $365 rate per night.

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

Return Metrics

10.75% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$12,912	$25,824	$38,736	$51,648	$64,560	$129,121	$387,365
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,764	$9,823	$15,193	$20,895	$26,949	$63,299	$388,000
Down Payment	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000	$97,000
Property Appreciation	$14,550	$29,536	$44,972	$60,871	$77,247	$166,799	$692,222
Total Return	$129,226	$162,184	$195,902	$230,416	$265,757	$456,220	$1,564,587

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

10.75%

Cap Rate

9.4%

Return on Investment

26.84%

254 Union Pass Rd Dubois, Wyoming, 82513

3 bed • 2 bath • 8 guests

Purchase Price

Est. $2,326/mo

Inquire about this property

Contact Agent

$89,320

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$12,912

Profit

Revenue

$89,320

Operating Expenses

$43,692

Operating Income

$45,629

Mortgage & Taxes

$32,717

Profit (Cash Flow)

$12,912

$120,050

Cash Investment

Down Payment

$97,000

Renos & Furnishing

$8,500

Closing Costs

$14,550

Total

$120,050

DSCR Ratio

Strong

1.39

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

10.75%

Cap Rate

9.4%

Return on Investment

26.84%

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

$23,019

Deductible property tax

$4,802

Your total deduction

$36,309

Your adjusted annual income

$150,000 - $36,309 = $113,691

Taxes on $113,691 (30%)

$34,107

Your old tax bill

$45,000

Your new tax bill

$34,107

Estimated tax savings

$10,893

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