BNBCalc Short Term Rental Investment Analysis 3931 Captain Henry Dr, Island Park, ID, 83429

3 bed • 2 bath • 9 guests • $720,200

BNB

Calc

Annual Revenue

$75,452

Profit (Cash Flow)

$3,381

Cap Rate

7.2%

Annual Revenue

$75,452

AirDNA projects $268/night at 43% occupancy ($42,090). Airbtics projects $313/night at 66% occupancy ($75,452). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 66% occupancy rate, $313 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$48,451	$73,091	$106,947	$154,392
Occupancy	51%	63%	82%	98%
Nightly Rate	$257	$313	$350	$422

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Kabino: Hot Tub Large Driveway PS4 Dog Friendly	$58,304	$270	59%	3	1	1	$0	❌	✅	✅	Y / Y	⭐️ 4.5 (45)
“Chinook Cabin” at Buffalo River	$76,406	$308	66%	3	1	2	$200	❌	❌	✅	Y / Y	⭐️ 5 (59)
3 Bdrm-7 Beds -Riverfront Retreat near Yellowstone	$105,306	$448	63%	3	2	2	$199	❌	✅	❌	Y / Y	⭐️ 5 (39)
Log Haven by YNP, Hot tub, King beds, Giant Couch	$73,050	$355	55%	3	3	2	$225	❌	✅	❌	Y / Y	⭐️ 5 (11)
Peaceful Paradise	$69,276	$338	56%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (25)
Buffalo Cabin at Ponds Lodge Cabin 66	$50,688	$400	30%	3	2	1	$150	❌	❌	✅	N / N	⭐️ 5 (19)
The Hoot House - Island Park, Yellowstone	$104,514	$399	69%	3	1	2	$170	❌	✅	❌	Y / Y	⭐️ 5 (167)
Newly Remodeled Cozy Cabin in the Pines	$72,402	$231	85%	3	1	3	$120	❌	❌	❌	Y / Y	⭐️ 5 (49)
Happy Trails	$48,848	$199	65%	3	1	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (139)
Yellowstone Alpine Lodge+Hotub+WiFI+AC+28miles2YNP	$57,217	$234	63%	3	2	1	$225	❌	✅	❌	Y / Y	⭐️ 5 (48)
King Suite Log Cabin \| Hot Tub \| Snowmobile rental	$58,744	$349	45%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (23)
21 Pines* Hot Tub,3Br, 2Ba, Wifi 40 Mins to YNP	$51,319	$280	49%	3	2	1	$230	❌	❌	❌	Y / Y	⭐️ 3.5 (5)
Four bed \| Winter Retreat \| Hot Tub \| Snowmobiles!	$60,284	$311	52%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (61)
Cute Cozy Cabin in Island Park near Yellowstone	$60,528	$251	62%	3	2.5	2	$250	❌	❌	✅	Y / Y	⭐️ 5 (68)
Pinecone Cottage	$80,291	$301	69%	3	2	3	$250	❌	❌	❌	Y / Y	⭐️ 5 (20)
29 MI to YNP \| Fire Pit \| Hot Tub \| Sleeps 12	$107,243	$447	64%	3	0	1	$245	❌	✅	❌	Y / Y	⭐️ 5 (17)
Yellowstone Wolf Lodge+HOTUB+WIFI+AC+22 min to YNP	$78,040	$259	76%	3	2	1	$260	❌	✅	❌	Y / Y	⭐️ 5 (79)
King Suite \| Winter Wonderland \| Hot Tub!	$62,519	$349	48%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.5 (28)
Trails Edge at Ponds Lodge Cabin 24	$58,517	$440	36%	3	3	1	$150	❌	❌	✅	Y / Y	⭐️ 5 (33)
Beautiful Steelhead Lodge #1	$65,020	$333	53%	3	3	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (116)
King Suite \| Winter Retreat \| Yellowstone NP	$55,826	$366	41%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 5 (53)
NEW Mountain Modern Cabin (Unit 3)	$53,945	$190	74%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (31)
30 Miles to YNP ~ Walk to the water ~ Wifi	$67,142	$330	54%	3	2	1	$265	❌	❌	✅	Y / Y	⭐️ 4.5 (5)
Up Country Cabin - 5 minutes from Buffalo River	$70,896	$308	58%	3	1.5	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (25)
Moose Crossings 3 Bdrms+Wifi+30min to Yellowstone	$72,124	$200	97%	3	1.5	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (205)
Yellow Goose Chateau cabin Yellowstone	$88,899	$278	87%	3	2	1	$125	❌	❌	❌	Y / Y	⭐️ 5 (131)
Secluded Cabin, BBQ Grill, Firepit, 35 Min YNP	$104,396	$306	91%	3	2	3	$145	❌	✅	❌	Y / Y	⭐️ 5 (41)
Mack's Inn Retreat+3 Bedrooms+WiFi+18 Miles to YNP	$63,118	$172	99%	3	1	1	$155	❌	❌	❌	Y / Y	⭐️ 4.5 (19)
Grandma's little cabin in the Woods. Firepit deck	$68,557	$185	100%	3	1	1	$99	❌	❌	❌	Y / Y	⭐️ 5 (130)
New listing Pine Marten Retreat near Yellowstone	$107,917	$322	91%	3	3	3	$279	❌	❌	❌	Y / Y	⭐️ 5 (22)
Basecamp @ Island Park - 3bdr, 1 bth, 1100sqf	$114,034	$315	98%	3	1	3	$175	❌	❌	❌	Y / Y	⭐️ 5 (120)
New Listing \| Sleeps 12 \| Close to Yellowstone!	$141,634	$508	75%	3	3	2	$275	❌	❌	❌	Y / Y	⭐️ 5 (8)
Family Cabin Fun Near Yellowstone	$49,570	$325	41%	3	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
Island Park Haven	$60,088	$405	40%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.5 (18)
Cozy Cottage in the Woods	$99,314	$335	81%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (323)
Yellowstone Aspen Cabin+AC+WiFi+20mls2Yellowstone	$82,341	$223	99%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (316)
Comfortable cozy cabin, Sleeps 9, 30 min to YNP	$60,054	$293	56%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.5 (7)
Cute 2-bedroom w/ guest house. Near Yellowstone	$61,771	$347	47%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (11)
Large Driveway \| Fire Pit - Peaceful Paradise	$76,417	$421	49%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 5 (18)
Rustic Family Cabin (20 min W. Yellowstone)	$69,906	$191	100%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.5 (106)

Return Metrics

1.94% 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)	$3,380	$6,761	$10,142	$13,523	$16,904	$33,809	$101,427
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$576,160	$576,160	$576,160	$576,160	$576,160	$576,160	$576,160
Down Payment	$144,040	$144,040	$144,040	$144,040	$144,040	$144,040	$144,040
Property Appreciation	$21,606	$43,860	$66,781	$90,391	$114,709	$247,688	$1,027,914
Total Return	$745,186	$770,821	$797,124	$824,115	$851,813	$1,001,697	$1,849,541

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.94%

Cap Rate

7.21%

Return on Investment

18.41%

3931 Captain Henry Dr Island Park, Idaho, 83429

3 bed • 2 bath • 9 guests

Purchase Price

Est. $3,454/mo

Inquire about this property

Contact Agent

$720,200

Zestimate

Airbnb Investor Score

$3,380

Annual Profit

7.2%

Cap Rate

1.9%

Cash on Cash

$75,452

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $268/night at 43% occupancy.Projected nightly rate is $313/night at 66% occupancy.

Occupancy Rate

Top 41% of comparables

Avg Daily Rate

Top 51% of comparables

Seasonality

40 Airbnb Comparables

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

$74,161

Avg annual revenue

66%

Avg occupancy rate

$313

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

$50k

$80k

$110k

$145k

$3,381

Profit

Revenue

$75,452

Operating Expenses

$23,489

Operating Income

$51,963

Mortgage & Taxes

$48,582

Profit (Cash Flow)

$3,381

$174,146

Cash Investment

Down Payment

$144,040

Renos & Furnishing

$8,500

Closing Costs

$21,606

Total

$174,146

DSCR Ratio

Acceptable

1.07

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.94%

Cap Rate

7.21%

Return on Investment

18.41%

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

$34,181

Deductible property tax

$7,130

Your total deduction

$69,141

Your adjusted annual income

$150,000 - $69,141 = $80,859

Taxes on $80,859 (30%)

$24,258

Your old tax bill

$45,000

Your new tax bill

$24,258

Estimated tax savings

$20,742

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:

0.48 sqft

Year built:

1999

Size:

1,520 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Electric, Propane, Cadet Style

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.48 sqft

Building area: 1,520 sqft

Garage: No

Heating: Electric, propane, cadet style

Pool: No

Fireplaces: 1

Basement: Yes

Cooling: Wall/Window Unit(s)

View: See Remarks

Parking: No Garage, Gravel, RV Carport, RV Access/Parking

Amenities: Dishwasher, Dryer-Electric, Microwave, Electric Range, Refrigerator, Washer, Electric Water Heater

Price per square foot: $459

Lot Info

Zoning: -

Land Use: -

Parcel Number: RP000390010090

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $608,309

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

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