BNBCalc Short Term Rental Investment Analysis 603 Winston Ln A, Belgrade, MT 59714

3 bed • 2 bath • 9 guests • $515,000

BNB

Calc

Annual Revenue

$51,313

Profit (Cash Flow)

-$3,778

Cap Rate

6.0%

Annual Revenue

$51,313

AirDNA projects $230/night at 50% occupancy ($42,003). Airbtics projects $223/night at 63% occupancy ($51,313). Airbtics predicts this property will perform in the 47% revenue percentile

BNB Calc projects a 63% occupancy rate, $223 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$34,662	$50,767	$74,489	$93,842
Occupancy	54%	65%	74%	80%
Nightly Rate	$169	$206	$267	$311

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Mountain View Three Bedroom Townhome	$44,476	$248	49%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (102)
Live the Montana dream in this NEW Home & King Bed	$67,027	$237	76%	3	4	2	$100	❌	❌	❌	Y / Y	⭐️ 5 (58)
Modern rustic 3 BR home close to Bozeman	$52,669	$194	71%	3	3	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (101)
Townhome Near Bozeman Airport	$49,211	$201	62%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (86)
Clean, nicely furnished home(longtrm rent possible	$46,911	$350	31%	3	3	2	$200	❌	❌	❌	Y / N	⭐️ 5 (1)
Spacious family retreat w/fireplace near airport	$50,581	$168	79%	3	3	3	$200	❌	❌	❌	Y / Y	⭐️ 5 (120)
House, garage & yard within 5 minutes of airport.	$67,128	$267	67%	3	3	2	$165	❌	❌	❌	Y / Y	⭐️ 5 (49)
The_Belgrade_Cottage	$42,184	$148	74%	3	3	1	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (131)
Tasteful Townhouse in Belgrade, MT!	$48,793	$161	78%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (129)
The Gallatin Retreat - 4 Mins to BZN Airport!	$64,512	$289	59%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (47)
THREE BEDROOM, 2.5 BATH, DECK, GARAGE, W/D.	$37,165	$170	57%	3	3	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (350)
THREE BDRMS, 2.5 BATH, DECK, HOT TUB, GARAGE W/D.	$42,387	$180	61%	3	3	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (455)
Teddys Townhouse- New Modern Townhome in Belgrade	$52,881	$269	51%	3	3	1	$220	❌	❌	✅	Y / Y	⭐️ 5 (34)
Mountain Joy Retreat - 4 Mins to BZN Airport!	$47,611	$233	54%	3	3	2	$140	❌	❌	❌	Y / Y	⭐️ 5 (53)
Mountain Time - Three Bedroom Home	$42,492	$272	41%	3	3	3	$250	❌	❌	❌	Y / Y	⭐️ 4.8 (24)
Modern 3-bedroom townhome, fireplace & luxury beds	$64,069	$275	61%	3	3	2	$200	❌	❌	❌	Y / Y	⭐️ 4.9 (15)
Belgrade Vacation Rental w/ Mountain Views!	$67,387	$366	49%	3	3	4	$181	❌	❌	❌	Y / Y	⭐️ 5 (14)
Home minutes from BZN	$55,466	$180	81%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (30)
Cute Cottage WITH A Game ROOM	$33,419	$122	70%	3	1	3	$150	❌	❌	❌	Y / Y	⭐️ 4.8 (67)
*Almost New Home with A/C! 5 Minutes to Airport!	$51,849	$244	54%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 5 (9)
Relaxing spacious ranch home is your Montana base	$61,881	$234	70%	3	3	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (29)
Spacious Montana Getaway Home	$53,930	$208	69%	3	1	3	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (47)
Relax in this country home on 10 acres (hot tub)	$79,504	$283	75%	3	2	1	$130	❌	✅	❌	Y / Y	⭐️ 4.9 (165)
Parkside Chalet 🏡 With Hot Tub & King beds 👑	$111,675	$350	85%	3	2	3	$185	❌	✅	❌	Y / Y	⭐️ 5 (89)
Mountain View Haven in Belgrade	$72,020	$180	99%	3	3	1	$175	❌	❌	✅	Y / Y	⭐️ 4.8 (46)
Tranquility Base for your mountain adventures	$35,456	$222	42%	3	2	1	$190	❌	❌	❌	Y / Y	⭐️ 5 (32)
Experience 5 Star Saddleview By BZN. A rare find!	$51,963	$307	45%	3	2	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (171)
Beautiful Montana Home w/ Panoramic Mountain Views	$44,964	$197	61%	3	2	3	$89	❌	❌	❌	Y / Y	⭐️ 5 (77)
House- 2 min from BZN Airport	$49,626	$202	64%	3	2	2	$210	❌	✅	✅	Y / Y	⭐️ 4.8 (31)
Sunny & Stylish Garden Home	$44,008	$160	70%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (12)
Belgreat Townhome	$45,943	$163	75%	3	2	1	$100	❌	❌	✅	Y / Y	⭐️ 5 (59)
Cozy Retreat in Belgrade, MT	$42,745	$171	63%	3	3	2	$250	❌	❌	❌	Y / Y	⭐️ 4.9 (8)
West Shore Retreat	$33,121	$156	56%	3	2	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (42)
Entire house by Bozeman airport	$51,950	$168	80%	3	2	1	$120	❌	❌	✅	Y / Y	⭐️ 5 (221)
Beautiful cozy artsy pad w/King bed & pool table	$67,378	$218	82%	3	3	2	$200	✅	❌	❌	Y / Y	⭐️ 5 (29)
3-Bed Home in Belgrade - A	$60,439	$235	68%	3	3	2	$160	❌	❌	❌	Y / Y	⭐️ 4.9 (30)
Cozy Belgrade Home, King Bed, Close to Airport	$53,330	$205	69%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 5 (30)
West shore retreat #2	$32,687	$166	52%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (23)
Farmhouse on 2 lovely acres - Pets Allowed	$100,508	$374	72%	3	2	3	$200	❌	❌	✅	Y / Y	⭐️ 5 (31)
Cozy fireplace \| Easy airport access \| Themed 3bds	$21,479	$163	36%	3	3	28	$0	❌	❌	❌	Y / Y	⭐️ 5 (2)

Return Metrics

-2.97% 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)	-$3,777	-$7,555	-$11,333	-$15,111	-$18,889	-$37,778	-$113,335
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$5,059	$10,430	$16,133	$22,188	$28,616	$67,214	$412,000
Down Payment	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000	$103,000
Property Appreciation	$15,450	$31,363	$47,754	$64,637	$82,026	$177,116	$735,040
Total Return	$119,731	$137,238	$155,554	$174,713	$194,752	$309,553	$1,136,704

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-2.97%

Cap Rate

6.01%

Return on Investment

13.17%

603 Winston Ln A Belgrade, MT, 59714

3 bed • 2 bath • 9 guests

Purchase Price

Est. $2,470/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

-$3,777

Annual Profit

6.0%

Cap Rate

-3.0%

Cash on Cash

$51,313

Annual Revenue

BNBCalc predicts this property will get $223 per night with 63% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 44% of comparables

Seasonality

40 Airbnb Comparables

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

$53,570

Avg annual revenue

63%

Avg occupancy rate

$223

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

$20k

$50k

$80k

$115k

-$3,778

Profit

Revenue

$51,313

Operating Expenses

$20,351

Operating Income

$30,962

Mortgage & Taxes

$34,740

Profit (Cash Flow)

-$3,778

$126,950

Cash Investment

Down Payment

$103,000

Renos & Furnishing

$8,500

Closing Costs

$15,450

Total

$126,950

DSCR Ratio

Weak

0.89

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-2.97%

Cap Rate

6.01%

Return on Investment

13.17%

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

$24,442

Deductible property tax

$5,098

Your total deduction

$55,971

Your adjusted annual income

$150,000 - $55,971 = $94,029

Taxes on $94,029 (30%)

$28,209

Your old tax bill

$45,000

Your new tax bill

$28,209

Estimated tax savings

$16,791

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:

LAND

Parking:

Heating:

Sold Comparables

Property Details

MLS Status: Active

Property Use: LAND

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: -