BNBCalc Short Term Rental Investment Analysis 2743 Bronc Buster Loop

5 bed • 5 bath • 15 guests • $5,000,000

BNB

Calc

Annual Revenue

$227,803

Profit (Cash Flow)

-$152,776

Cap Rate

3.7%

Annual Revenue

$227,803

AirDNA projects $1,196/night at 52% occupancy ($227,152). Airbtics projects $891/night at 37% occupancy ($120,409). Airbtics predicts this property will perform in the 53% revenue percentile

BNB Calc projects a 70% occupancy rate, $891 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$56,816	$127,582	$171,262	$183,308
Occupancy	21%	44%	49%	50%
Nightly Rate	$613	$824	$965	$1,165

Seasonality (Profit by Month)

Return Metrics

-13.13% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$152,775	-$305,551	-$458,327	-$611,103	-$763,879	-$1,527,759	-$4,583,277
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000	$4,000,000
Down Payment	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000	$1,000,000
Property Appreciation	$150,000	$304,500	$463,635	$627,544	$796,370	$1,719,581	$7,136,312
Total Return	$4,997,224	$4,998,948	$5,005,307	$5,016,440	$5,032,490	$5,191,822	$7,553,034

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-13.13%

Cap Rate

3.69%

Return on Investment

3.98%

2743 Bronc Buster Loop Steamboat Springs, Colorado, 80487-1843

5 bed • 5 bath • 15 guests

Purchase Price

Est. $23,982/mo

Inquire about this property

Contact Agent

$3,586,900

Zestimate

$227,803

Annual Revenue

This property is projected to be in the top 53% revenue percentile compared to similar properties nearby.
Projected nightly rate is $1,196/night at 52% occupancy.Projected nightly rate is $891/night at 37% occupancy.

Occupancy Rate

Top 1% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

-$152,776

Profit

Revenue

$227,803

Operating Expenses

$43,294

Operating Income

$184,508

Mortgage & Taxes

$337,284

Profit (Cash Flow)

-$152,776

$1,163,250

Cash Investment

Down Payment

$1,000,000

Renos & Furnishing

$13,250

Closing Costs

$150,000

Total

$1,163,250

DSCR Ratio

Weak

0.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-13.13%

Cap Rate

3.69%

Return on Investment

3.98%

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

$237,305

Deductible property tax

$49,500

Your total deduction

$556,377

Your adjusted annual income

$150,000 - $556,377 = -$406,377

Taxes on -$406,377 (30%)

-$121,913

Your old tax bill

$45,000

Your new tax bill

-$121,913

Estimated tax savings

$166,913

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:

10,019 sqft

Year built:

Size:

4,933 sqft

Type:

SFR

Parking:

Heating:

HOT WATER

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
1242 Urban Way # 2	3	2	2,500	-	2,614	2021	$0	-
2685 Owl Hoot Trl	4	5	4,740	-	19,166	2021	$3,750,000	-
2621 Bronc Buster Loop	5	6	3,185	-	6,970	-	$3,208,000	-
2669 Bronc Buster Loop	5	6	2,979	-	11,761	-	$1,200,000	-
2605 Bronc Buster Loop	4	4	2,741	-	7,405	2018	$0	-
2890 Owl Hoot Trl	4	3	1,903	-	1,307	2021	$1,177,075	-
1245 Urban Way	4	3	2,188	-	2,614	-	$1,547,925	-
2886 Owl Hoot Trl	4	3	1,903	-	1,307	2021	$1,155,040	-
2910 Rowhouse Trl	3	2	1,983	-	1,307	2021	$1,175,000	-
1241 Urban Way	4	3	2,188	-	3,049	-	$1,454,330	-

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 3

Lot size: 10,019 sqft

Building area: 4,933 sqft

Garage: No

Heating: Hot water

Pool: No

Fireplaces: 2

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: RR1

Land Use: Residential

Parcel Number: 270300007

Flood Zone: No

Tax Info

Year Assessed: 2022

Assessed Value: $59,650

County Est. Land Value: $360,000

Assessed Land Value: $25,020

County Est. Structure Value: $498,230

Market Estimate: $2,612,936

Sale history

Date	Sale Price	% Financed	Buyer
06/01/22	$0	0%	Fountain Properties Llc
06/23/20	$393,000	0%	Ryan Igo, Alicia Igo

Ownership

Name: Fountain Properties Llc

Owner Occupied: No

Owner Mailing Address: Po Box 143, Douglas, Wy 82633

Years Owned: 45

Home Equity: -

Mortgage Balance Remaining: $1,680,006

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No