BNBCalc Short Term Rental Investment Analysis 605 N Hauser Ave, Red Lodge, MT 59068

4 bed • 3 bath • 12 guests • $545,000

BNB

Calc

Annual Revenue

$64,385

Profit (Cash Flow)

$5,571

Cap Rate

7.8%

Annual Revenue

$64,385

AirDNA projects $339/night at 52% occupancy ($64,385). Airbtics projects $307/night at 44% occupancy ($49,337). Airbtics predicts this property will perform in the 42% revenue percentile

BNB Calc projects a 52% occupancy rate, $339 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,997	$56,545	$63,594	$77,281
Occupancy	40%	46%	48%	50%
Nightly Rate	$247	$317	$342	$402

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Stunning Golf Course Home with Hot Tub	$58,395	$323	46%	4	2	2	$175	❌	✅	❌	Y / Y	⭐️ 5 (17)
Sweet Retreat-Hot Tub, Close to Downtown, No Pets	$33,401	$234	39%	4	2	2	$0	❌	✅	❌	Y / Y	⭐️ 4.9 (66)
Spacious Red Lodge Townhome with Mountain Views	$55,775	$311	49%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (35)
House on a Hill ~ Out-of-town quiet downtown	$34,060	$198	47%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (107)
Mountain Treetop	$54,834	$227	66%	4	3	2	$0	❌	❌	✅	Y / Y	⭐️ 4.8 (81)
Updated Family Friendly Townhome w/ Hot-Tub	$46,219	$287	44%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (31)
Mavericks Corner ~ In-Town Home, Hot Tub, Wifi	$41,374	$344	30%	4	2	1	$125	❌	✅	❌	Y / Y	⭐️ 4 (8)
Red Lodge Townhome w/ Hot Tub & Mountain Views!	$59,204	$337	48%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (11)
Welcome to Red Lodge Chalet	$39,627	$401	27%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (5)
Masterpiece Mountain House	$72,556	$413	48%	4	3	2	$0	❌	✅	❌	Y / Y	⭐️ 5 (12)

Return Metrics

4.09% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$5,571	$11,142	$16,713	$22,284	$27,855	$55,711	$167,134
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$436,000	$436,000	$436,000	$436,000	$436,000	$436,000	$436,000
Down Payment	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000	$109,000
Property Appreciation	$16,350	$33,190	$50,536	$68,402	$86,804	$187,434	$777,858
Total Return	$566,921	$589,332	$612,249	$635,686	$659,660	$788,145	$1,489,992

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

4.09%

Cap Rate

7.76%

Return on Investment

20.04%

605 N Hauser Ave Red Lodge, MT, 59068

4 bed • 3 bath • 12 guests

Purchase Price

Est. $2,614/mo

This property is for sale!

Contact Agent

Airbnb Investor Score

$5,571

Annual Profit

7.8%

Cap Rate

4.1%

Cash on Cash

$64,385

Annual Revenue

BNBCalc predicts this property will get $307 per night with 44% occupancy, putting it in the top 42% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 11% of comparables

Avg Daily Rate

Top 31% of comparables

Seasonality

10 Airbnb Comparables

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

$49,544

Avg annual revenue

44%

Avg occupancy rate

$307

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

$45k

$60k

$75k

$5,571

Profit

Revenue

$64,385

Operating Expenses

$22,050

Operating Income

$42,335

Mortgage & Taxes

$36,764

Profit (Cash Flow)

$5,571

$136,100

Cash Investment

Down Payment

$109,000

Renos & Furnishing

$10,750

Closing Costs

$16,350

Total

$136,100

DSCR Ratio

Acceptable

1.15

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

4.09%

Cap Rate

7.76%

Return on Investment

20.04%

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

$25,866

Deductible property tax

$5,395

Your total deduction

$49,905

Your adjusted annual income

$150,000 - $49,905 = $100,095

Taxes on $100,095 (30%)

$30,029

Your old tax bill

$45,000

Your new tax bill

$30,029

Estimated tax savings

$14,971

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: 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: -