BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 47 Trumbull Ridge Rd, Columbia Falls, MT 59912

2 bed β€’ 1 bath β€’ 6 guests β€’ $1,075,000

BNB

Calc

Annual Revenue

$38,248

Profit (Cash Flow)

-$52,920

Cap Rate

1.8%

Annual Revenue

$38,248

AirDNA projects $187/night at 56% occupancy ($38,248). Airbtics projects $267/night at 66% occupancy ($64,363). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 56.00000000000001% occupancy rate, $187 rate per night.

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

Percentiles25%50%75%90%
Revenue$38,622$55,064$108,042$124,343
Occupancy53%58%88%95%
Nightly Rate$194$251$328$350

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
New Remodel Home ! Between Glacier & Whitefish

No image available

$39,344
$190
53%
222$150❌❌❌Y / Y⭐️ 5 (91)
Cozy Columbia Falls Condo Minutes to Glacier NP

No image available

$66,826
$328
54%
221$99❌❌❌Y / Y⭐️ 4.9 (32)
Family Friendly Condo Nearby Glacier & Whitefish

No image available

$71,646
$329
57%
221$99❌❌❌Y / Y⭐️ 4.8 (32)
Cabin feel ranch home- Whitefish/Glacier park

No image available

$75,676
$217
89%
213$150❌❌❌Y / Y⭐️ 5 (57)
Spacious 2 Bedroom Condo with Resort Amenities

No image available

$47,384
$363
33%
211$100βœ…βœ…βŒY / Y⭐️ 4.8 (49)
Cabin on 8 acres!

No image available

$107,529
$331
88%
212$100βŒβŒβœ…Y / Y⭐️ 4.8 (15)
Affordable Condo Central to Glacier & Whitefish

No image available

$37,566
$198
50%
221$99❌❌❌Y / Y⭐️ 4.9 (35)
Cozy house centralized location

No image available

$34,821
$142
67%
2130$0❌❌❌Y / Y⭐️ 4.9 (11)
Meadow Lake Golf Course-20 min to Glacier/skiing

No image available

$73,479
$326
59%
222$200❌❌❌Y / Y⭐️ 4.8 (16)
Sunrise Loft at Glacier Sound

No image available

$70,308
$187
99%
212$75❌❌❌N / N⭐️ 4.9 (153)
Historic Getaway (20 mins to Glacier Park)

No image available

$46,848
$128
100%
212$0❌❌❌N / Y⭐️ 5 (6)
Columbia Falls Cabin

No image available

$96,581
$297
88%
212$100βŒβŒβœ…Y / Y⭐️ 4.9 (10)
Glacier Digs near Glacier Park and Whitefish Mtn!

No image available

$115,330
$518
58%
222$185βŒβœ…βŒY / Y⭐️ 5 (18)
Camper/RV on quiet 5 acres

No image available

$33,423
$200
43%
212$100❌❌❌N / N⭐️ 4.8 (7)
Montana LOG CABIN -Private Acreage. BIG Views

No image available

$52,188
$251
54%
223$150❌❌❌Y / Y⭐️ 5 (98)

Return Metrics

-20.87% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$52,920-$105,840-$158,760-$211,680-$264,600-$529,200-$1,587,601
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$860,000$860,000$860,000$860,000$860,000$860,000$860,000
Down Payment$215,000$215,000$215,000$215,000$215,000$215,000$215,000
Property Appreciation$32,250$65,467$99,681$134,921$171,219$369,710$1,534,307
Total Return$1,054,329$1,034,627$1,015,921$998,241$981,619$915,509$1,021,705

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-20.87%

Cap Rate

1.82%

Return on Investment

-3.98%

property-location

47 Trumbull Ridge Rd Columbia Falls, MT, 59912

2 bed β€’ 1 bath β€’ 6 guests

Est. $5,156/mo

Agent

This property is for sale!

Contact Agent

-83

Airbnb Investor Score

-$52,920

Annual Profit

1.8%

Cap Rate

-20.9%

Cash on Cash

$38,248

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $187/night at 56% occupancy ($38,248.35). Airbtics projects $267/night at 66% occupancy ($64,363).

Top 54% of comparables

Top 81% of comparables


Seasonality

Sign up to view the full seasonality chart

15

Airbnb Comparables

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

$64,596

Avg annual revenue

66%

Avg occupancy rate

$267

Avg nightly rate


πŸŠβ€β™‚οΈ Pool
πŸ› Hot tub
🐢 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$30k

$60k

$85k

$115k

Sign up to see the data on 15 all comparables

-$52,920

Profit

Revenue

$38,248

Operating Expenses

$18,652

Operating Income

$19,596

Mortgage & Taxes

$72,516

Profit (Cash Flow)

-$52,920

$253,500

Cash Investment

Down Payment

$215,000

Renos & Furnishing

$6,250

Closing Costs

$32,250

Total

$253,500

DSCR Ratio

Weak

0.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-20.87%

Cap Rate

1.82%

Profit (Cummulative)

-$52,920

$860,000

$6,250

$32,250

$0

Total Gain

-$10,109

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

$51,021

Deductible property tax

$10,642

Your total deduction

$283,198

Your adjusted annual income

$150,000 - $283,198 = -$133,198


Taxes on -$133,198 (30%)

-$39,960

Your old tax bill

$45,000

Your new tax bill

-$39,960


Estimated tax savings

$84,960

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: Yes
  • 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: -