BNBCalc Short Term Rental Investment Analysis 3364 Bitter Creek Rd, Afton, WY, 83110

4 bed • 2 bath • 18 guests • $856,800

BNB

Calc

Annual Revenue

$33,990

Profit (Cash Flow)

$7,409

Cap Rate

1.9%

Annual Revenue

$33,990

AirDNA projects $282/night at 33% occupancy ($33,989).

BNB Calc projects a 33% occupancy rate, $282 rate per night.

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

Return Metrics

0.82% 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)	$7,408	$14,817	$22,225	$29,634	$37,043	$74,086	$222,259
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$856,800	$856,800	$856,800	$856,800	$856,800	$856,800	$856,800
Property Appreciation	$25,704	$52,179	$79,448	$107,535	$136,466	$294,667	$1,222,878
Total Return	$889,912	$923,796	$958,474	$993,970	$1,030,309	$1,225,553	$2,301,937

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

0.82%

Cap Rate

1.85%

Return on Investment

3.7%

3364 Bitter Creek Rd Afton, Wyoming, 83110

4 bed • 2 bath • 18 guests

Purchase Price

Est. $4,110/mo

Inquire about this property

Contact Agent

$856,800

Zestimate

Airbnb Investor Score

$7,408

Annual Profit

1.9%

Cap Rate

0.8%

Cash on Cash

$33,990

Annual Revenue

Projected nightly rate is $282/night at 33% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Airbnb Comparables

Comparable data could not be found for this address

Avg annual revenue

Avg occupancy rate

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

$0k

$100k

$195k

$300k

$7,409

Profit

Revenue

$33,990

Operating Expenses

$18,099

Operating Income

$15,891

Mortgage & Taxes

$8,482

Profit (Cash Flow)

$7,409

$867,300

Cash Investment

Down Payment

$856,800

Renos & Furnishing

$10,500

Total

$867,300

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

0.82%

Cap Rate

1.85%

Return on Investment

3.7%

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

Deductible property tax

$8,482

Your total deduction

$87,572

Your adjusted annual income

$150,000 - $87,572 = $62,428

Taxes on $62,428 (30%)

$18,728

Your old tax bill

$45,000

Your new tax bill

$18,728

Estimated tax savings

$26,272

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:

9 sqft

Year built:

1995

Size:

5,172 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Baseboard, Radiant, Electric, Propane / Butane

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 9 sqft

Building area: 5,172 sqft

Garage: No

Heating: Baseboard, radiant, electric, propane / butane

Pool: No

Fireplaces: -

Basement: Yes

Cooling: None

View: Territorial, Mountain

Parking: Garage - Attached

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

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 31192320005900

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $1,195,738

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $856,800

Schools

High School: Star Valley High School with 8/10 star rating