BNBCalc Short Term Rental Investment Analysis 27 Shamrock Circle, Snowshoe, WV

2 bed • 2.5 bath • 8 guests • $240,000

BNB

Calc

Annual Revenue

$50,952

Profit (Cash Flow)

$13,808

Cap Rate

12.2%

Annual Revenue

$50,952

AirDNA projects $369/night at 32% occupancy ($43,128). Airbtics projects $255/night at 48% occupancy ($44,705). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 45% occupancy rate, $310 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$24,884	$49,905	$64,735	$96,495
Occupancy	43%	49%	55%	62%
Nightly Rate	$152	$271	$313	$415

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
If The Shoe Fits	$29,298	$119	65%	2	3	2	$76	❌	❌	✅	Y / Y	⭐️ 5 (54)
Goody Two Shoe Ski Resort Getaway	$40,678	$159	61%	2	3	2	$185	❌	❌	✅	Y / Y	⭐️ 5 (89)
Powderidge #14: 2 BR, 2.5 Bath: Slope Side	$46,528	$172	67%	2	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (67)
Powderidge 2 - Slope Side, Spacious Deck	$26,304	$118	53%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.8 (255)
2 Br: Shamrock 17	$42,078	$289	38%	2	3	1	$247	❌	❌	❌	Y / Y	⭐️ 4.9 (9)
Ski in/Ski out Mountain Retreat!	$58,654	$294	53%	2	3	2	$247	❌	❌	✅	Y / Y	⭐️ 4.8 (10)
Powderidge 64-Slope Side, Great Rental Condo	$13,031	$89	36%	2	3	1	$163	❌	❌	❌	Y / Y	⭐️ 4.4 (31)
Camp Four 23:Pet Friendly, Slope side	$28,525	$149	49%	2	3	1	$163	❌	❌	❌	Y / Y	⭐️ 4.8 (43)
Powderidge 1- Hideaway Slope Side	$85,457	$397	58%	2	1	1	$247	❌	❌	❌	Y / Y	⭐️ 4.8 (21)

Return Metrics

12.57% 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)	$13,808	$27,616	$41,424	$55,232	$69,040	$138,080	$414,240
Revenue Appreciation	$365	$730	$1,095	$1,460	$1,826	$3,652	$10,957
Home Equity	$1,742	$3,614	$5,627	$7,791	$10,118	$24,641	$179,999
Down Payment	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000	$60,000
Property Appreciation	$7,200	$14,616	$22,254	$30,122	$38,225	$82,539	$342,542
Total Return	$83,115	$106,577	$130,402	$154,607	$179,210	$308,913	$1,007,740

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.57%

Cap Rate

12.23%

Return on Investment

20.51%

27 Shamrock Circle Snowshoe, West Virginia, 24934

2 bed • 2.5 bath • 8 guests

Purchase Price

Est. $1,151/mo

102

Airbnb Investor Score

$13,808

Annual Profit

12.2%

Cap Rate

12.6%

Cash on Cash

$50,952

Annual Revenue

BNBCalc predicts this property will get $255 per night with 48% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 71% of comparables

Avg Daily Rate

Top 28% of comparables

Seasonality

40 Airbnb Comparables

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

$48,294

Avg annual revenue

48%

Avg occupancy rate

$271

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

$10k

$45k

$80k

$115k

$13,808

Profit

Revenue

$50,952

Operating Expenses

$21,593

Operating Income

$29,359

Mortgage & Taxes

$15,551

Profit (Cash Flow)

$13,808

$105,500

Cash Investment

Down Payment

$60,000

Renos & Furnishing

$45,500

Total

$105,500

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.57%

Cap Rate

12.23%

Return on Investment

20.51%

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

$12,935

Deductible property tax

$816

Your total deduction

$16,870

Your adjusted annual income

$150,000 - $16,870 = $133,130

Taxes on $133,130 (30%)

$39,939

Your old tax bill

$45,000

Your new tax bill

$39,939

Estimated tax savings

$5,061

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