BNBCalc Short Term Rental Investment Analysis 4279 Gooding St, Island Park, ID 83429

3 bed • 1 bath • 9 guests • $829,000

BNB

Calc

Annual Revenue

$54,641

Profit (Cash Flow)

-$22,064

Cap Rate

4.1%

Annual Revenue

$54,641

Revenue data could not be found for this address

BNB Calc projects a 85% occupancy rate, $176 rate per night.

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

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Authentic Log Cabin Near Yellowstone National Park	$66,282	$300	59%	3	2	1	$250	❌	❌	❌	Y / Y	⭐️ 5 (96)
Contemporary Cabin w/ Game Room & Fire Pit	$160,267	$739	58%	3	3	2	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (60)
Island Park Haven	$50,664	$387	34%	3	2	1	$100	❌	❌	❌	Y / Y	⭐️ 4.6 (18)
Yellowstone Wolf Lodge+HOTUB+WIFI+AC+22 min to YNP	$94,921	$368	67%	3	2	1	$260	❌	✅	❌	Y / Y	⭐️ 5 (66)
Cabin at Mack’s Inn • 35 min drive to Yellowstone	$45,376	$240	50%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (19)
The Snowed Inn	$81,484	$306	71%	3	3	1	$150	❌	✅	❌	Y / Y	⭐️ 4.9 (143)
Yellowstone Sunset Lodge+Hotub+AC+WiFI+20minstoYNP	$106,214	$411	69%	3	2	1	$220	❌	✅	❌	Y / Y	⭐️ 4.9 (50)
Paradise in Island Park! 22 Minutes to Yellowstone	$109,949	$403	74%	3	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (35)
Yellowstone Meadows Lodge+HotTub+WiFi+20m to YNP	$55,014	$211	68%	3	3	1	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (128)
Hot Tub, Wi-Fi, and only 20 miles to Yellowstone!	$65,383	$376	46%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 4.9 (103)
Gone Ride'Inn - Near Yellowstone	$63,349	$309	55%	3	2	3	$175	❌	✅	❌	Y / Y	⭐️ 5 (115)
Golf Course, Close to YNP, Groceries, Restaurants	$69,176	$346	53%	3	2	1	$135	❌	❌	❌	Y / Y	⭐️ 4.5 (33)
Moose Crossing Cabin, Island Park, Yellowstone!	$71,586	$267	72%	3	1	1	$125	❌	✅	❌	Y / Y	⭐️ 5 (291)
Yellowstone Paradise Cabin	$59,581	$216	71%	3	1	2	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (79)
3 Smart TVs Hot Tub Golf Course Yellowstone	$104,165	$476	58%	3	2	2	$200	❌	✅	✅	Y / Y	⭐️ 4.7 (94)
Black Bear Meadows - 22 miles to West Yellowstone!	$72,364	$437	45%	3	3	3	$325	❌	❌	❌	Y / Y	⭐️ 5 (35)
Quiet Island Park Family Home Near Yellowstone!	$109,847	$431	69%	3	3	3	$165	❌	❌	❌	Y / Y	⭐️ 4.5 (25)
Cozy Cottage in the Woods	$100,828	$323	85%	3	2	1	$200	❌	❌	❌	Y / Y	⭐️ 5 (322)
Bear Bungalow \| Sleeps 10 \| 23 Minutes to Yellowst	$89,563	$412	58%	3	2	2	$225	❌	❌	❌	Y / Y	⭐️ 4.8 (48)
NEW Mountain Modern Cabin (Unit 1)	$112,207	$300	100%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.9 (22)
Kabino: HotTub BigGarage FirePit Swingset Foosball	$88,046	$248	97%	3	2	1	$0	❌	✅	❌	Y / Y	⭐️ 4.8 (20)
Moose Haven Hideaway	$75,049	$240	85%	3	2	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (28)
Message us for back to school rates. 25 min to YNP	$66,333	$296	61%	3	2	3	$165	❌	❌	❌	Y / Y	⭐️ 4.9 (185)
NEW Mountain Modern Cabin (Unit 4)	$115,506	$311	100%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (16)
Cabin at Mack's Inn	$89,531	$302	81%	3	2	2	$0	❌	✅	✅	Y / Y	⭐️ 4.7 (10)
22 miles to Yellowstone - Secluded - Partial AC	$82,788	$435	52%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (2)
3 Bedroom Home+WiFI+AC+20 miles to Yellowstone	$32,355	$87	100%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (183)
NEW Mountain Modern Cabin (Unit 2)	$115,004	$311	100%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (18)
Yellowstone Aspen Cabin+AC+WiFi+20mls2Yellowstone	$116,569	$318	99%	3	1	1	$150	❌	❌	❌	Y / Y	⭐️ 4.9 (312)
NEW Mountain Modern Cabin (Unit 3)	$72,289	$191	100%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (24)
20 Miles to Yellowstone - Wifi	$104,628	$365	78%	3	2	1	$215	❌	❌	❌	Y / Y	⭐️ 5 (2)
4 Moose Cabin, a Recreation Haven next to Yellowstone Park	$52,926	$368	38%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 0 (1)
Campfire Cottage * 3Br/Sleeps 6, 25 Miles to YNP	$68,772	$200	93%	3	2	1	$230	❌	❌	✅	Y / Y	⭐️ 4.6 (49)
Island Park Cabin (W. Yellostone 20 min away)	$46,555	$318	40%	3	2	3	$150	❌	✅	❌	Y / Y	⭐️ 4.5 (56)
22 Miles to West Yellowstone ~ Air Condition	$89,787	$385	63%	3	2	1	$195	❌	❌	❌	Y / Y	⭐️ 5 (3)
Renovated Cabin, Sleeps 12, Wifi+Firepit	$114,630	$360	87%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (20)
Basecamp @ Island Park - 3bdr, 1 bth, 1100sqf	$85,838	$234	99%	3	1	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (120)
Yellowstone Golf Cabin+Fiber+20 mins2Yelowstone+AC	$74,544	$200	100%	3	1	1	$180	❌	❌	❌	Y / Y	⭐️ 5 (103)
Mack's Inn Retreat+3 Bedrooms+WiFi+18 Miles to YNP	$50,020	$136	99%	3	1	1	$155	❌	❌	❌	Y / Y	⭐️ 4.6 (18)

Return Metrics

-11.09% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$22,064	-$44,128	-$66,193	-$88,257	-$110,322	-$220,644	-$661,934
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$663,200	$663,200	$663,200	$663,200	$663,200	$663,200	$663,200
Down Payment	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800	$165,800
Property Appreciation	$24,870	$50,486	$76,870	$104,046	$132,038	$285,106	$1,183,200
Total Return	$831,805	$835,357	$839,677	$844,788	$850,715	$893,461	$1,350,265

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-11.09%

Cap Rate

4.08%

Return on Investment

5.5%

4279 Gooding St Island Park, ID, 83429

3 bed • 1 bath • 9 guests

Purchase Price

Est. $3,976/mo

This property is for sale!

Contact Agent

-36

Airbnb Investor Score

-$22,064

Annual Profit

4.1%

Cap Rate

-11.1%

Cash on Cash

$54,641

Annual Revenue

Revenue data could not be found for this address

Occupancy Rate

Top 33% of comparables

Avg Daily Rate

Top 93% of comparables

40 Airbnb Comparables

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

$81,876

Avg annual revenue

71%

Avg occupancy rate

$324

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

$30k

$75k

$115k

$160k

-$22,064

Profit

Revenue

$54,641

Operating Expenses

$20,783

Operating Income

$33,857

Mortgage & Taxes

$55,922

Profit (Cash Flow)

-$22,064

$198,920

Cash Investment

Down Payment

$165,800

Renos & Furnishing

$8,250

Closing Costs

$24,870

Total

$198,920

DSCR Ratio

Weak

0.61

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-11.09%

Cap Rate

4.08%

Return on Investment

5.5%

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

$39,345

Deductible property tax

$8,207

Your total deduction

$105,331

Your adjusted annual income

$150,000 - $105,331 = $44,669

Taxes on $44,669 (30%)

$13,401

Your old tax bill

$45,000

Your new tax bill

$13,401

Estimated tax savings

$31,599

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:

Year built:

Size:

Type:

SFR

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: SFR

Stories: -

Lot size: -

Building area: -

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: -

Flood Zone: No

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -