BNBCalc Short Term Rental Investment Analysis 505 Hursh St, Riverton, WY, 82501

2 bed • 2 bath • 6 guests • $456,100

BNB

Calc

Annual Revenue

$22,353

Profit (Cash Flow)

-$25,000

Cap Rate

1.3%

Annual Revenue

$22,353

AirDNA projects $84/night at 62% occupancy ($19,021). Airbtics projects $102/night at 60% occupancy ($22,352). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 60% occupancy rate, $102 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$16,427	$19,227	$26,142	$40,132
Occupancy	51%	54%	67%	77%
Nightly Rate	$86	$94	$103	$139

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Newly Remodeled Riverfront Home	$42,092	$202	53%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
Modern Among The Mountains	$29,840	$155	51%	2	2	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (25)
The Fremont Lodge - Your Home Away From Home	$21,644	$103	55%	2	1	1	$70	❌	❌	❌	Y / Y	⭐️ 5 (19)
Amazing Location for your Riverton Visit!	$15,339	$78	50%	2	1	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (93)
Downstairs Furnished Apartment	$13,843	$72	49%	2	1	3	$123	❌	❌	❌	Y / Y	⭐️ 5 (34)
Centrally located house on Park	$22,897	$92	68%	2	1	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (19)
Town House	$21,150	$128	44%	2	1.5	5	$130	❌	❌	❌	Y / Y	⭐️ 0 (2)
Peaceful Dwelling	$21,775	$94	60%	2	1	2	$70	❌	❌	❌	Y / Y	⭐️ 5 (23)
Your home away from home	$17,494	$73	64%	2	1	2	$45	❌	❌	✅	Y / Y	⭐️ 4.9 (18)
Prime Location for Your Riverton Adventure	$22,421	$91	64%	2	2	1	$59	❌	❌	❌	Y / Y	⭐️ 5 (25)
Super Clean, Cheery 2BD Home in Riverton	$26,116	$94	74%	2	1	2	$125	❌	❌	❌	Y / Y	⭐️ 5 (38)
Quiet cabin along the Wind River	$14,932	$102	40%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (78)
Brooks Cottage	$19,545	$97	52%	2	1	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (73)
The BunkHouse	$24,557	$82	78%	2	2	1	$75	❌	❌	✅	Y / Y	⭐️ 5 (54)
Windy Ridge Cabin	$27,899	$141	53%	2	1	1	$50	❌	❌	❌	Y / Y	⭐️ 5 (39)
Adventure Getaway with Open Spaces & Mountian View	$28,020	$87	85%	2	2	1	$40	❌	❌	❌	Y / Y	⭐️ 5 (61)
Quiet Home Base for Your Central Wyoming Adventure	$27,010	$103	71%	2	1	5	$100	❌	❌	✅	Y / Y	⭐️ 4.5 (8)
Your Riverton Escape	$16,369	$86	52%	2	1	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (21)
Cool ‘n Calm - A newly renovated basement house	$29,383	$120	66%	2	1	5	$100	❌	❌	❌	Y / Y	⭐️ 5 (28)
Furnished home away from home.	$14,133	$69	54%	2	1	3	$123	❌	❌	❌	Y / Y	⭐️ 5 (19)
JMA Bunkhouse	$32,640	$91	98%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (123)
Peaceful Residential Basement unit	$15,738	$100	43%	2	1	1	$40	❌	❌	❌	Y / Y	⭐️ 4.5 (6)

Return Metrics

-22.44% 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)	-$25,000	-$50,000	-$75,000	-$100,000	-$125,000	-$250,000	-$750,000
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$364,880	$364,880	$364,880	$364,880	$364,880	$364,880	$364,880
Down Payment	$91,220	$91,220	$91,220	$91,220	$91,220	$91,220	$91,220
Property Appreciation	$13,683	$27,776	$42,292	$57,244	$72,644	$156,860	$650,974
Total Return	$444,782	$433,876	$423,392	$413,344	$403,744	$362,960	$357,073

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-22.44%

Cap Rate

1.26%

Return on Investment

-6.13%

505 Hursh St Riverton, Wyoming, 82501

2 bed • 2 bath • 6 guests

Purchase Price

Est. $2,188/mo

Inquire about this property

Contact Agent

$456,100

Zestimate

-92

Airbnb Investor Score

-$25,000

Annual Profit

1.3%

Cap Rate

-22.4%

Cash on Cash

$22,353

Annual Revenue

BNBCalc predicts this property will get $102 per night with 60% occupancy, putting it in the top 51% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 42% of comparables

Avg Daily Rate

Top 33% of comparables

Seasonality

22 Airbnb Comparables

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

$22,947

Avg annual revenue

60%

Avg occupancy rate

$102

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

$15k

$25k

$35k

$45k

-$25,000

Profit

Revenue

$22,353

Operating Expenses

$16,586

Operating Income

$5,767

Mortgage & Taxes

$30,767

Profit (Cash Flow)

-$25,000

$111,403

Cash Investment

Down Payment

$91,220

Renos & Furnishing

$6,500

Closing Costs

$13,683

Total

$111,403

DSCR Ratio

Weak

0.19

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-22.44%

Cap Rate

1.26%

Return on Investment

-6.13%

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

$21,647

Deductible property tax

$4,515

Your total deduction

$71,082

Your adjusted annual income

$150,000 - $71,082 = $78,918

Taxes on $78,918 (30%)

$23,675

Your old tax bill

$45,000

Your new tax bill

$23,675

Estimated tax savings

$21,325

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:

0.62 sqft

Year built:

1979

Size:

1,804 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 0.62 sqft

Building area: 1,804 sqft

Garage: No

Heating:

Pool: No

Fireplaces: -

Basement: No

Cooling: Other

View: -

Parking: -

Amenities: -

Price per square foot: $252

Lot Info

Zoning: -

Land Use: -

Parcel Number: 91143422400500

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $341,412

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $456,100

Schools

Middle School: Riverton Middle School with 3/10 star rating
High School: Riverton High School with 3/10 star rating