BNBCalc Short Term Rental Investment Analysis 308 Forest Rd 10138, Alpine, WY, 83128

4 bed • 3 bath • 10 guests • $700,000

BNB

Calc

Annual Revenue

$98,419

Profit (Cash Flow)

$65,014

Cap Rate

10.3%

Annual Revenue

$98,419

AirDNA projects $385/night at 58% occupancy ($81,558). Airbtics projects $499/night at 54% occupancy ($98,418). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 54% occupancy rate, $499 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$49,741	$88,966	$133,833	$206,234
Occupancy	44%	55%	63%	72%
Nightly Rate	$304	$436	$566	$757

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
New Home in the heart of Alpine!	$91,305	$440	56%	4	4.5	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (16)
Chambord Lodge Alpine, WY	$110,240	$566	46%	4	3	2	$400	❌	❌	✅	Y / Y	⭐️ 5 (4)
Cozy mountain retreat	$70,083	$420	45%	4	3.5	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (7)
Kabino: Airpark Fishing Foosball Snowmobile	$62,051	$346	49%	4	3.5	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (39)
Luxe Alpine Cabin w/ Wraparound Deck & Mtn Views!	$102,614	$482	54%	4	3	3	$258	❌	❌	✅	Y / Y	⭐️ 5 (15)
Photographers Star Valley Paradise	$35,439	$139	67%	4	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (69)
Modern Star Valley Ranch Home Near Hiking & Golf!	$158,664	$605	70%	4	5.5	2	$516	✅	✅	❌	Y / Y	⭐️ 5 (13)
Large home located in Alpine	$72,738	$510	38%	4	3.5	3	$300	❌	❌	✅	Y / N	⭐️ 5 (25)
Kabino: New! Base of trails Fishing Hiking SmartTV	$67,564	$355	52%	4	3	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (11)
Altitude Adjustment	$93,633	$350	69%	4	3	1	$300	❌	❌	✅	Y / Y	⭐️ 5 (12)
Beautiful Aspen Cabin—Golf Course & Valley Views!	$71,149	$291	66%	4	3	2	$195	✅	❌	❌	Y / Y	⭐️ 5 (46)
Large House in Alpine	$45,393	$259	46%	4	3	1	$150	❌	✅	✅	Y / N	⭐️ 3.8 (7)
Large mountain cabin, incredible views, hot tub!	$176,839	$774	62%	4	3	4	$300	✅	✅	❌	Y / Y	⭐️ 5 (30)
Wyoming Cabin w/ Hot Tub & Mountain-View Deck	$155,809	$574	70%	4	3	4	$361	❌	✅	❌	Y / Y	⭐️ 5 (10)
Elevated Alpine Escape: Mtn Views + Game Room!	$116,674	$538	59%	4	3.5	2	$413	❌	❌	❌	Y / Y	⭐️ 5 (20)
Jackson Hole Fairway Lodge 13	$218,002	$1,068	55%	4	4.5	2	$550	❌	✅	❌	Y / Y	⭐️ 5 (84)
New Listing Woodland Chalet ~ Outdoor Adventures	$184,628	$528	94%	4	4	2	$250	❌	❌	❌	Y / Y	⭐️ 4 (2)
Alpine Luxury Bungalo	$38,188	$226	44%	4	3	2	$150	❌	✅	✅	Y / Y	⭐️ 4.5 (4)
Are you #StarValleyDreaming? Your adventure awaits	$153,116	$720	55%	4	3	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (3)
Jackson Hole Fairway Lodge 18	$276,706	$1,263	59%	4	4.5	2	$550	❌	✅	❌	Y / Y	⭐️ 5 (44)
Outpost: Fairway Lodge 5 Private Hot Tub!	$172,858	$756	61%	4	4.5	3	$670	❌	✅	❌	Y / Y	⭐️ 5 (5)
Star Valley Ranch Cabin Getaway: Hot Tub!	$148,665	$526	75%	4	4	2	$284	❌	✅	❌	Y / Y	⭐️ 4.5 (12)
Beautiful Fairway Lodge - With Club Access	$277,138	$1,980	35%	4	5	4	$600	✅	✅	❌	Y / Y	⭐️ 0 (0)
Star Valley Ranch Log Cabin on Golf Course	$37,640	$249	40%	4	2	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (89)
Life is better at the Cabin in the Aspens	$65,163	$285	60%	4	3	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (7)
Red Farmhouse with Star Valley Views	$51,018	$227	59%	4	3	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (38)
Majestic Views \| Family Lodge \| Large Deck	$63,534	$564	30%	4	3.5	2	$395	✅	❌	✅	Y / Y	⭐️ 5 (20)
Large Rustic Cozy Cabin	$52,403	$329	41%	4	2	2	$300	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Castle @ Jackson Hole	$72,901	$433	46%	4	3	14	$0	❌	❌	✅	Y / Y	⭐️ 0 (1)
Star Valley Ranch with a view	$106,420	$600	47%	4	6	3	$450	✅	❌	❌	Y / Y	⭐️ 5 (25)
Ranch Retreat - Golfer's Getaway	$75,885	$277	72%	4	2	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (7)
Escape to private Wyoming beauty	$71,249	$309	63%	4	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (23)
TandAA Cabin- cozy up in the Aspens on the Fairway	$38,122	$372	28%	4	3	2	$0	✅	❌	❌	Y / Y	⭐️ 0 (2)
Aspen Grove, Elite Farmhouse with Full Concierge	$40,864	$319	35%	4	3	3	$0	❌	✅	❌	Y / Y	⭐️ 5 (41)
The West Lazy 5	$106,563	$458	63%	4	4	4	$400	❌	❌	❌	Y / Y	⭐️ 5 (78)
Farmhouse Hideaway ! Bring your family and pets !	$32,422	$228	38%	4	2	1	$145	❌	❌	✅	Y / Y	⭐️ 5 (8)
Palisades Retreat	$97,536	$567	47%	4	3	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (6)
Log house on the Snake River	$27,816	$475	16%	4	4	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)
Deer Park Ranch - Immaculate, Spacious and Views!	$117,813	$370	87%	4	4	5	$320	❌	❌	❌	Y / Y	⭐️ 5 (54)
The Ramblin’ Retreat	$82,822	$220	97%	4	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (34)

Return Metrics

37.85% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$65,014	$130,028	$195,042	$260,056	$325,071	$650,142	$1,950,426
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000	$560,000
Down Payment	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000	$140,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$786,014	$872,658	$959,951	$1,047,913	$1,136,562	$1,590,883	$3,649,510

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

37.85%

Cap Rate

10.27%

Return on Investment

54.08%

308 Forest Rd 10138 Alpine, Wyoming, 83128

4 bed • 3 bath • 10 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

152

Airbnb Investor Score

$24,724

Annual Profit

10.3%

Cap Rate

37.9%

Cash on Cash

$98,419

Annual Revenue

BNBCalc predicts this property will get $499 per night with 54% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 38% of comparables

Seasonality

40 Airbnb Comparables

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

$100,991

Avg annual revenue

54%

Avg occupancy rate

$499

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

$25k

$110k

$190k

$280k

$65,014

Profit

Revenue

$98,419

Operating Expenses

$26,474

Operating Income

$71,944

Mortgage & Taxes

$6,930

Profit (Cash Flow)

$65,014

$171,750

Cash Investment

Down Payment

$140,000

Renos & Furnishing

$10,750

Closing Costs

$21,000

Total

$171,750

DSCR Ratio

Strong

1.52

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

37.85%

Cap Rate

10.27%

Return on Investment

54.08%

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

$33,223

Deductible property tax

$6,930

Your total deduction

$46,107

Your adjusted annual income

$150,000 - $46,107 = $103,893

Taxes on $103,893 (30%)

$31,168

Your old tax bill

$45,000

Your new tax bill

$31,168

Estimated tax savings

$13,832

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