BNBCalc Short Term Rental Investment Analysis 515 W Aspen St 322, Bozeman, MT 59715

2 bed • 2 bath • 6 guests • $888,000

BNB

Calc

Annual Revenue

$75,353

Profit (Cash Flow)

-$8,024

Cap Rate

5.8%

Annual Revenue

$75,353

AirDNA projects $258/night at 58% occupancy ($54,655). Airbtics projects $299/night at 69% occupancy ($75,353). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 69% occupancy rate, $299 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$52,385	$73,970	$104,800	$136,806
Occupancy	58%	70%	81%	85%
Nightly Rate	$235	$275	$338	$424

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Peach Street Mountain Retreat- New apartment in Mi	$80,982	$300	68%	2	2	1	$200	❌	❌	✅	Y / Y	⭐️ 4.9 (10)
Peach House	$59,045	$250	59%	2	2	3	$255	❌	✅	❌	Y / Y	⭐️ 4.9 (20)
The Cowboy Inn - Downtown Bozeman	$81,790	$246	85%	2	2	2	$200	❌	❌	❌	Y / Y	⭐️ 5 (101)
Montana Luxury Condo at its Best!	$69,434	$347	51%	2	2	2	$235	❌	❌	❌	Y / Y	⭐️ 5 (29)
Saddlepeak View:Midtown BZN	$71,349	$312	58%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (29)
New! Wonderful location! The Amble on Inn.	$46,548	$232	51%	2	2	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (30)
N 3rd gem	$56,080	$196	73%	2	2	3	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (47)
Downtown Beall Park Modern 2 Bedroom	$117,447	$419	75%	2	2	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (19)
Modern Midtown Loft	$74,552	$214	91%	2	2	3	$150	❌	❌	❌	Y / Y	⭐️ 5 (44)
The BeAll House	$147,901	$476	83%	2	2	1	$400	❌	✅	✅	Y / Y	⭐️ 5 (13)

Return Metrics

-3.8% 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)	-$8,024	-$16,048	-$24,072	-$32,096	-$40,120	-$80,241	-$240,724
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$710,400	$710,400	$710,400	$710,400	$710,400	$710,400	$710,400
Down Payment	$177,600	$177,600	$177,600	$177,600	$177,600	$177,600	$177,600
Property Appreciation	$26,640	$54,079	$82,341	$111,451	$141,435	$305,397	$1,267,409
Total Return	$906,615	$926,030	$946,269	$967,355	$989,314	$1,113,156	$1,914,684

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-3.8%

Cap Rate

5.84%

Return on Investment

12.97%

515 W Aspen St 322 Bozeman, MT, 59715

2 bed • 2 bath • 6 guests

Purchase Price

Est. $4,259/mo

This property is for sale!

Contact Agent

-1

Airbnb Investor Score

-$8,024

Annual Profit

5.8%

Cap Rate

-3.8%

Cash on Cash

$75,353

Annual Revenue

This property is projected to be in the top 47% revenue percentile compared to similar properties nearby.
Projected nightly rate is $258/night at 58% occupancy.Projected nightly rate is $299/night at 69% occupancy.

Occupancy Rate

Top 51% of comparables

Avg Daily Rate

Top 41% of comparables

Seasonality

10 Airbnb Comparables

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

$80,512

Avg annual revenue

69%

Avg occupancy rate

$299

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

$45k

$80k

$115k

$150k

-$8,024

Profit

Revenue

$75,353

Operating Expenses

$23,476

Operating Income

$51,878

Mortgage & Taxes

$59,902

Profit (Cash Flow)

-$8,024

$210,740

Cash Investment

Down Payment

$177,600

Renos & Furnishing

$6,500

Closing Costs

$26,640

Total

$210,740

DSCR Ratio

Weak

0.87

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-3.8%

Cap Rate

5.84%

Return on Investment

12.97%

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

$42,145

Deductible property tax

$8,791

Your total deduction

$96,894

Your adjusted annual income

$150,000 - $96,894 = $53,106

Taxes on $53,106 (30%)

$15,932

Your old tax bill

$45,000

Your new tax bill

$15,932

Estimated tax savings

$29,068

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:

CONDO

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: CONDO

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: Yes, Zone AREA OF MINIMAL FLOOD HAZARD

Tax Info

Year Assessed:

Assessed Value: -

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -