Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 3524 Remington Drive, Island Park, ID

4 bed • 2 bath • 12 guests • $730,000

BNB

Calc

Annual Revenue

$76,526

Profit (Cash Flow)

$967

Cap Rate

6.9%

Annual Revenue

$76,526

AirDNA projects $385/night at 90% occupancy ($126,557). Airbtics projects $388/night at 59% occupancy ($83,611). Airbtics predicts this property will perform in the 45% revenue percentile

BNB Calc projects a 54% occupancy rate, $388 rate per night.

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

Percentiles25%50%75%90%
Revenue$58,147$85,779$122,684$167,362
Occupancy51%61%69%78%
Nightly Rate$307$378$476$575

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$78,059
$308
68%
421$175❌✅❌Y / Y⭐️ 5 (121)
$51,621
$176
75%
421$220❌✅❌Y / Y⭐️ 5 (182)
$207,649
$636
87%
422$320❌✅❌Y / Y⭐️ 5 (54)
$87,115
$334
70%
421$220❌✅❌Y / Y⭐️ 5 (78)
$39,780
$199
54%
412$125❌❌❌N / Y⭐️ 5 (64)
$98,934
$377
71%
423$200❌✅✅Y / Y⭐️ 5 (12)
$90,252
$605
40%
423$350❌✅❌Y / Y⭐️ 5 (30)
$93,823
$391
64%
422$185❌✅❌Y / Y⭐️ 5 (33)
$63,394
$324
53%
433$225❌❌❌Y / Y⭐️ 5 (21)
$76,033
$442
47%
42.51$0❌✅❌Y / Y⭐️ 5 (35)
$58,160
$196
78%
421$220❌✅❌Y / Y⭐️ 5 (54)
$62,311
$245
66%
421$240❌✅❌Y / Y⭐️ 5 (40)
$63,432
$327
53%
421$0❌✅❌Y / Y⭐️ 5 (57)
$115,259
$345
90%
421$220❌✅❌Y / Y⭐️ 5 (38)
$71,491
$320
58%
432$250❌✅❌Y / Y⭐️ 5 (61)
$112,748
$435
69%
421$220❌✅❌Y / Y⭐️ 5 (191)
$72,273
$305
63%
42.51$215❌✅❌Y / Y⭐️ 5 (54)
$127,824
$646
53%
432$250✅✅❌Y / Y⭐️ 5 (71)
$73,115
$475
41%
432$275❌✅❌Y / Y⭐️ 5 (33)
$42,185
$226
51%
42.51$0❌✅❌Y / Y⭐️ 4.5 (36)
$91,705
$348
72%
421$0❌✅❌Y / Y⭐️ 5 (61)
$98,647
$520
45%
432$450❌✅❌Y / Y⭐️ 5 (5)
$38,117
$168
57%
421$200❌❌❌Y / Y⭐️ 5 (89)
$88,480
$456
51%
423$180❌❌❌Y / Y⭐️ 5 (5)
$40,317
$321
33%
421$225❌✅❌Y / Y⭐️ 4.5 (7)
$125,383
$480
70%
421$200❌✅❌Y / Y⭐️ 5 (271)
$171,797
$593
79%
423$300❌❌✅Y / Y⭐️ 4.5 (14)
$67,842
$295
62%
423$200❌❌❌Y / Y⭐️ 5 (44)
$89,987
$407
60%
423$200❌✅✅Y / Y⭐️ 0 (1)
$171,310
$538
87%
421$0❌✅❌Y / Y⭐️ 5 (22)
$96,666
$446
58%
43.53$300❌❌❌Y / Y⭐️ 5 (66)
$78,900
$481
44%
43.52$300❌❌❌Y / Y⭐️ 5 (28)
$54,432
$338
44%
43.51$370✅✅❌Y / Y⭐️ 5 (15)
$112,833
$491
62%
42.53$235❌✅❌Y / Y⭐️ 5 (25)
$69,404
$270
69%
433$199❌✅✅Y / Y⭐️ 5 (31)
$97,314
$423
62%
442$299❌✅❌Y / Y⭐️ 5 (39)
$113,230
$470
65%
43.52$275❌❌❌Y / Y⭐️ 5 (210)
$48,914
$379
34%
423$250❌✅❌Y / Y⭐️ 5 (34)
$70,337
$573
33%
43.51$250❌✅❌Y / Y⭐️ 5 (17)
$50,221
$246
55%
422$175❌❌❌Y / Y⭐️ 4.5 (74)

Return Metrics

0.54% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$966$1,933$2,900$3,866$4,833$9,667$29,001
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$584,000$584,000$584,000$584,000$584,000$584,000$584,000
Down Payment$146,000$146,000$146,000$146,000$146,000$146,000$146,000
Property Appreciation$21,900$44,457$67,690$91,621$116,270$251,058$1,041,901
Total Return$752,866$776,390$800,590$825,488$851,103$990,726$1,800,903

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.54%

Cap Rate

6.87%

Return on Investment

16.83%

property-location

3524 Remington Dr Island Park, Idaho, 83429

4 bed • 2 bath • 12 guests

Est. $3,501/mo

Agent

Inquire about this property

Contact Agent

$730,400

Zestimate

20

Airbnb Investor Score

$966

Annual Profit

6.9%

Cap Rate

0.5%

Cash on Cash

$76,526

Annual Revenue

This property is projected to be in the top 45% revenue percentile compared to similar properties nearby.
Projected nightly rate is $385/night at 90% occupancy.Projected nightly rate is $388/night at 59% occupancy.

Top 63% of comparables

Top 46% of comparables

Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$86,532

Avg annual revenue

59%

Avg occupancy rate

$388

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

$95k

$150k

$210k

Sign up to see the data on 40 all comparables

$967

Profit

Revenue

$76,526

Operating Expenses

$26,316

Operating Income

$50,210

Mortgage & Taxes

$49,244

Profit (Cash Flow)

$967

$178,400

Cash Investment

Down Payment

$146,000

Renos & Furnishing

$10,500

Closing Costs

$21,900

Total

$178,400

DSCR Ratio

Acceptable

1.02

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.54%

Cap Rate

6.87%

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

$34,647

Deductible property tax

$7,227

Your total deduction

$72,802

Your adjusted annual income

$150,000 - $72,802 = $77,198

Taxes on $77,198 (30%)

$23,159

Your old tax bill

$45,000

Your new tax bill

$23,159

Estimated tax savings

$21,841

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:

0.57 sqft

Year built:

2009

Size:

2,000 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Forced air, Electric, Propane / Butane

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.57 sqft
  • Building area: 2,000 sqft
  • Garage: No
  • Heating: Forced air, electric, propane / butane
  • Pool: No
  • Fireplaces: -
  • Basement: No
  • Cooling: None
  • View: Mountain
  • Parking: Garage - Attached
  • Amenities: Dishwasher, Dryer, Garbage disposal, Microwave, Range / Oven, Refrigerator, Washer
  • Price per square foot: $365

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: RP001530110020
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $572,995
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $730,400

Schools

  • Elementary School: Ashton Elementary School with 7/10 star rating