416 Washburn Cir West Yellowstone, Montana, 59758
3 bed • 3 bath • 9 guests
Est. $2,950/mo
Inquire about this property
Contact Agent
Airbnb Investor Score
$23,060
Annual Profit
10.5%
Cap Rate
15.4%
Cash on Cash
$89,916
Annual Revenue
BNBCalc predicts this property will get $373 per night with 66% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.
Top 46% of comparables
Top 48% 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.
$94,023
Avg annual revenue
66%
Avg occupancy rate
$373
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$85k
$140k
$205k
Sign up to see the data on 40 all comparables
$23,061
Profit
Revenue
$89,916
Operating Expenses
$25,369
Operating Income
$64,547
Mortgage & Taxes
$41,486
Profit (Cash Flow)
$23,061
$150,200
Cash Investment
Down Payment
$123,000
Renos & Furnishing
$8,750
Closing Costs
$18,450
Total
$150,200
DSCR Ratio
Strong
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
15.35%
Cap Rate
10.49%
STR Tax Calculator (USA)
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
$29,189
Deductible property tax
$6,088
Your total deduction
$39,074
Your adjusted annual income
$150,000 - $39,074 = $110,926
Taxes on $110,926 (30%)
$33,278
Your old tax bill
$45,000
Your new tax bill
$33,278
Estimated tax savings
$11,722
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:
0.29 sqft
Year built:
2003
Size:
2,100 sqft
Type:
SINGLE_FAMILY
Parking:
2
Heating:
Baseboard, Electric
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: 2
- Lot size: 0.29 sqft
- Building area: 2,100 sqft
- Garage: Yes
- Heating: Baseboard, electric
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: Ceiling Fan(s)
- View: Mountain(s), Trees/Woods
- Parking: Attached, Garage, Garage Door Opener
- Amenities: Dryer, Dishwasher, Disposal, Microwave, Range, Refrigerator, Washer
- Price per square foot: $311
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: RRG40265
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $691,100
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -
Schools
- Middle School: West Yellowstone 7-8
- High School: West Yellowstone High School with 4/10 star rating