BNBCalc Short Term Rental Investment Analysis 303A Summit, Snowshoe, WV, 26209

3 bed • 2 bath • 9 guests • $289,990

BNB

Calc

Annual Revenue

$40,283

Profit (Cash Flow)

$1,804

Cap Rate

7.4%

Annual Revenue

$40,283

AirDNA projects $538/night at 33% occupancy ($64,845). Airbtics projects $446/night at 57% occupancy ($92,852). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 41% occupancy rate, $269 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$55,048	$83,518	$139,624	$206,597
Occupancy	46%	56%	68%	81%
Nightly Rate	$322	$402	$555	$689

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Make Mountain Memories at Blue Heaven	$63,239	$345	48%	3	2	3	$400	❌	✅	✅	Y / Y	⭐️ 5 (75)
ML 161: Perfect 3BR bike-in/bike-out summer stay!	$35,871	$233	41%	3	3	1	$204	❌	❌	❌	Y / Y	⭐️ 5 (81)
ML 270: Unbeatable view from the double deck!	$41,171	$221	47%	3	3	1	$239	❌	❌	❌	Y / Y	⭐️ 5 (19)
Pet Friendly 2br/2ba - Powder Monkey MTB Friendly	$73,899	$318	62%	3	2	1	$130	❌	❌	✅	Y / Y	⭐️ 5 (53)
Steps From The Slopes Ski In Out Hot Tub Village	$61,277	$364	45%	3	2	1	$135	❌	✅	❌	Y / Y	⭐️ 4.5 (24)
Hare of the Dog 3BR, Sleeps 10 - Ground Level	$52,969	$393	36%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (8)
Snowshoe Mountain Lodge Slope Side Retreat 126/124	$74,196	$362	56%	3	2	3	$0	✅	❌	❌	Y / Y	⭐️ 5 (20)
MTB Friendly -3br\2ba Powder Monkey - Pet Friendly	$86,903	$424	56%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (24)
SNOWSHOE CABIN INTHE CLOUDS ACCESS WESTERN SLOPES	$44,715	$397	30%	3	2	3	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (52)
Stemwinder #6A: 3 Bedrooms Plus	$90,650	$588	41%	3	2.5	1	$318	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
New Reno! Open concept mid-century 3/2 @ Summit	$65,800	$269	62%	3	2	2	$143	❌	❌	❌	Y / Y	⭐️ 4.5 (78)
LB207A Newly Renovated Family Friendly Washer WiFi	$53,574	$248	58%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (53)
Treetop 16 - Large Townhome, Walk to Slopes & More	$65,422	$379	46%	3	3	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (3)
Cozy 3 BR Treetop condo	$72,168	$298	63%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 5 (28)
Sunsets at Summit, Snowshoe, West Virginia!	$81,632	$328	68%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (76)
Peaceful 3 BR retreat 5 min walk from village	$136,386	$407	90%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (64)
Expedition Station #406: 3 Bed 3 Bath: Slope Side	$65,347	$518	34%	3	3	1	$258	❌	❌	❌	Y / Y	⭐️ 5 (5)
Powder Monkey #3: 3 BR, 2 Baths: Slope Side	$157,943	$689	62%	3	2	1	$308	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Powder Monkey #14: 3 Bedrooms, 2 Full Baths	$84,347	$555	41%	3	2	1	$308	❌	❌	❌	Y / Y	⭐️ 5 (7)
Powder Monkey 9 Ski In/ Ski Out	$104,227	$634	44%	3	2	1	$308	❌	❌	❌	Y / Y	⭐️ 5 (3)
Family friendly condo, sleeps 10, lift accessML386	$71,486	$357	53%	3	3	2	$212	✅	❌	❌	Y / Y	⭐️ 5 (22)
Tree Top 10 Spacious 3 Br Condo	$73,732	$421	46%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 4.5 (11)
Treetop 39 - Cozy Townhome, Walk to Slopes + More!	$52,992	$243	57%	3	1.5	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
ML245 Skiers Paradise! Family Friendly! 3BR/3BA	$53,634	$245	58%	3	3	1	$207	❌	❌	❌	Y / Y	⭐️ 4.5 (111)
Renovated 3BR/2BA, Great Location, Mountain Views!	$189,634	$602	85%	3	2	3	$195	❌	❌	❌	Y / Y	⭐️ 5 (11)
Summit 202A - Cozy Condo, Short Walk to Village!	$88,405	$338	70%	3	2	2	$300	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Remodeled Summit Condo at Snowshoe \| Modern & Cozy	$77,831	$244	84%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (97)
Summit Unit Top Floor Stunning Design Sunset Views	$66,962	$248	72%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
3BR/2BA Condo- Central to Activities	$107,888	$694	42%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 4.5 (20)
COMPLETELY Remodeled Modern Condo in Summit!	$104,093	$324	86%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (61)
Whistlepunk #1: 3 Br, Slope Side	$101,603	$545	50%	3	3	1	$313	❌	❌	❌	Y / Y	⭐️ 5 (18)
Summit 204D at Snowshoe	$276,301	$932	81%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (20)
Cozy Condo at Summit- 103D	$232,381	$858	74%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (34)
Updated Snowshoe Condo	$112,037	$411	74%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (73)
Summit 304A-3BR	$135,499	$593	60%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Alleghany Springs Penthouse	$101,878	$558	49%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
Summit 106C 3Br: Condo	$106,617	$520	54%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 0 (1)
Summit 301A: 3BR, 2 Bath	$106,930	$493	58%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 4.5 (5)
3BR Summit Retreat, Short Walk to Village & Slopes	$219,153	$819	72%	3	2	2	$195	✅	✅	❌	Y / Y	⭐️ 5 (20)
Cozy Renovated Ski Condo \| 5 Min Walk to Village	$81,242	$453	49%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)

Return Metrics

2.46% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,804	$3,608	$5,412	$7,216	$9,020	$18,041	$54,125
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$231,992	$231,992	$231,992	$231,992	$231,992	$231,992	$231,992
Down Payment	$57,998	$57,998	$57,998	$57,998	$57,998	$57,998	$57,998
Property Appreciation	$8,699	$17,660	$26,889	$36,396	$46,187	$99,732	$413,891
Total Return	$300,493	$311,258	$322,292	$333,603	$345,198	$407,764	$758,007

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

2.46%

Cap Rate

7.36%

Return on Investment

18.24%

303A Summit Snowshoe, WV, 26209

3 bed • 2 bath • 9 guests

Purchase Price

Est. $1,391/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$1,804

Annual Profit

7.4%

Cap Rate

2.5%

Cash on Cash

$40,283

Annual Revenue

BNBCalc predicts this property will get $446 per night with 57% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 91% of comparables

Avg Daily Rate

Top 81% of comparables

Seasonality

40 Airbnb Comparables

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

$96,800

Avg annual revenue

57%

Avg occupancy rate

$446

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

$35k

$115k

$190k

$275k

$1,804

Profit

Revenue

$40,283

Operating Expenses

$18,917

Operating Income

$21,366

Mortgage & Taxes

$19,562

Profit (Cash Flow)

$1,804

$73,198

Cash Investment

Down Payment

$57,998

Renos & Furnishing

$6,500

Closing Costs

$8,700

Total

$73,198

DSCR Ratio

Acceptable

1.09

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

2.46%

Cap Rate

7.36%

Return on Investment

18.24%

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

$13,763

Deductible property tax

$2,871

Your total deduction

$27,822

Your adjusted annual income

$150,000 - $27,822 = $122,178

Taxes on $122,178 (30%)

$36,654

Your old tax bill

$45,000

Your new tax bill

$36,654

Estimated tax savings

$8,346

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:

1981

Size:

1,179 sqft

Type:

CONDO

Parking:

Heating:

Electric Baseboard

Sold Comparables

Property Details

MLS Status: N/A

Property Use: CONDO

Stories: -

Lot size: -

Building area: 1,179 sqft

Garage: No

Heating: Electric baseboard

Pool: No

Fireplaces: -

Basement: No

Cooling: None

View: Mountain(s), Sunset / Western, Panoramic

Parking: No Garage

Amenities: Dryer, Microwave, Refrigerator, Range/Oven, Dishwasher, Washer

Price per square foot: $245

Lot Info

Zoning: -

Land Use: -

Parcel Number: 1.19

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Elementary School: Marlinton Elementary School with 7/10 star rating
Middle School: Marlinton Middle School with 6/10 star rating
High School: Pocahontas County High School with 6/10 star rating