BNBCalc Short Term Rental Investment Analysis 630 Snow King Dr, Jackson, WY 83001

4 bed • 3 bath • 12 guests • $5,295,000

BNB

Calc

Annual Revenue

$161,836

Profit (Cash Flow)

-$230,067

Cap Rate

2.4%

Annual Revenue

$161,836

AirDNA projects $564/night at 78% occupancy ($160,678). Airbtics projects $751/night at 59% occupancy ($161,835). Airbtics predicts this property will perform in the 46% revenue percentile

BNB Calc projects a 59% occupancy rate, $751 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$75,255	$142,661	$318,161	$413,737
Occupancy	45%	63%	80%	86%
Nightly Rate	$452	$610	$1,077	$1,301

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Clark's Knoll Townhouse	$141,418	$475	81%	4	3	1	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (172)
Outpost: Clark's Knoll 381 - Walk to Town Square	$71,879	$220	86%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (99)
Outpost: Clark's Knoll 385 - Walk to Town Square	$82,852	$274	80%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (107)
Outpost: Clark's Knoll 371 - Walk to Town Square	$69,195	$223	82%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 5 (32)
Jackson Hole Townhouse	$169,190	$570	80%	4	3	1	$300	❌	❌	❌	Y / Y	⭐️ 4.8 (209)
Outpost: Clark's Knoll 395 - Walk to Town Square	$77,690	$229	90%	4	3	1	$375	❌	❌	❌	Y / Y	⭐️ 4.8 (82)
Outpost: Pitchfork 2501 - Close to Snow King Mtn!	$62,446	$217	75%	4	4	1	$480	❌	❌	❌	Y / Y	⭐️ 4.9 (36)
Outpost: Love Ridge 241 - Freestanding, AC!	$101,529	$300	88%	4	4	1	$545	❌	❌	❌	Y / Y	⭐️ 5 (34)
Outpost: Grand Vista 423 - Snow King Location!	$58,824	$170	88%	4	4	1	$370	❌	❌	❌	Y / Y	⭐️ 4.6 (30)
Clarks 363 downtown Townhouse	$124,164	$403	82%	4	3	1	$300	❌	❌	❌	Y / Y	⭐️ 4.9 (126)
Luxury Galore: The Anvil Experience!	$117,040	$542	59%	4	2	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (20)
Outpost: Teton Retreat - Expansive Teton Views	$324,405	$1,096	80%	4	5	1	$800	✅	✅	❌	Y / Y	⭐️ 5 (8)
Outpost: Mountain Top Lodge - Immense Views	$284,734	$1,076	71%	4	2	1	$610	✅	✅	❌	Y / Y	⭐️ 5 (21)
Outpost: Mountain View Escape	$211,801	$1,082	53%	4	5	1	$795	✅	✅	❌	Y / Y	⭐️ 4.9 (10)
Outpost: Yampa 2424 - Aspens Location!	$150,187	$518	78%	4	3	1	$530	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
Spacious 4BR Mountainview Jackson Hole 1st-Floor	$58,082	$519	30%	4	4	3	$457	❌	❌	❌	Y / Y	⭐️ 4.8 (40)
Beautiful Western Home	$140,311	$561	68%	4	3	6	$575	❌	✅	❌	Y / Y	⭐️ 4.8 (145)
Newly renovated 4 bedroom Home-Ideal Walk to Town	$390,009	$1,480	72%	4	3	7	$350	❌	❌	❌	Y / Y	⭐️ 5 (5)
In town! Amazing location near Snow King	$309,910	$1,129	75%	4	2	7	$300	❌	❌	✅	Y / Y	⭐️ 4.6 (7)
Cozy Cabin in Jackson Hole	$90,586	$450	55%	4	2	3	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (4)
Heaven in Jackson	$114,118	$453	68%	4	3	14	$400	❌	❌	❌	Y / Y	⭐️ 5 (11)
High end east jackson home - close to hiking trails	$130,036	$911	39%	4	5	31	$650	❌	❌	❌	Y / Y	⭐️ 0 (0)
Outpost: Fish Creek Home 3725 - Private Hot Tub!	$110,080	$373	76%	4	5	1	$600	❌	✅	❌	Y / Y	⭐️ 5 (3)
4BR alpine villa with hot tub & amazing views	$128,090	$1,012	34%	4	4	4	$479	❌	✅	❌	Y / Y	⭐️ 5 (14)
Snowking Home in heart of Jackson!	$144,842	$842	47%	4	3	7	$500	❌	❌	❌	Y / Y	⭐️ 4.5 (14)
Moose Run-4BR, 2 BA	$281,820	$875	88%	4	2	5	$0	❌	❌	✅	Y / Y	⭐️ 5 (8)
In Town Convenience and Comfort	$105,557	$824	35%	4	3	10	$600	❌	✅	❌	Y / Y	⭐️ 0 (0)
RMR: Great Aspens Home with Private Yard, Hot Tub!	$186,680	$936	54%	4	3	1	$844	❌	✅	❌	Y / Y	⭐️ 5 (1)
Spacious Luxury home in the Heart of Jackson Hole	$217,770	$1,190	50%	4	4	7	$400	❌	❌	❌	Y / Y	⭐️ 5 (3)
Modern Jackson Hole Home with Teton Views	$158,635	$850	51%	4	3	7	$550	❌	❌	❌	Y / N	⭐️ 0 (0)
Abode at Moosepath Cabin \| Great Outdoor Living \| See Wildlife	$298,323	$1,622	50%	4	3	1	$495	❌	❌	❌	Y / Y	⭐️ 4.5 (3)
Abode at Alpine Hollow	$194,370	$1,751	30%	4	3	1	$525	❌	❌	❌	Y / Y	⭐️ 5 (4)
4 Bedroom Aspens Townhome — Great Location!	$157,014	$650	66%	4	4	4	$300	❌	❌	❌	Y / Y	⭐️ 5 (8)
Remodeled East Jackson Craftsman	$329,400	$1,500	60%	4	4	14	$0	❌	❌	❌	Y / N	⭐️ 0 (0)
3 Burros Ranch in Wilson	$95,160	$500	52%	4	3	7	$400	❌	✅	❌	Y / Y	⭐️ 0 (0)

Return Metrics

-18.72% 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)	-$230,066	-$460,133	-$690,200	-$920,266	-$1,150,333	-$2,300,667	-$6,902,002
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$4,236,000	$4,236,000	$4,236,000	$4,236,000	$4,236,000	$4,236,000	$4,236,000
Down Payment	$1,059,000	$1,059,000	$1,059,000	$1,059,000	$1,059,000	$1,059,000	$1,059,000
Property Appreciation	$158,850	$322,465	$490,989	$664,569	$843,356	$1,821,037	$7,557,354
Total Return	$5,223,783	$5,157,332	$5,095,789	$5,039,302	$4,988,022	$4,815,369	$5,950,352

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-18.72%

Cap Rate

2.4%

Return on Investment

-1.56%

630 Snow King Dr Jackson, WY, 83001

4 bed • 3 bath • 12 guests

Purchase Price

Est. $25,397/mo

This property is for sale!

Contact Agent

-72

Airbnb Investor Score

-$230,066

Annual Profit

2.4%

Cap Rate

-18.7%

Cash on Cash

$161,836

Annual Revenue

This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $564/night at 78% occupancy.Projected nightly rate is $751/night at 59% occupancy.

Occupancy Rate

Top 53% of comparables

Avg Daily Rate

Top 46% of comparables

Seasonality

40 Airbnb Comparables

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

$151,057

Avg annual revenue

59%

Avg occupancy rate

$751

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

$50k

$160k

$270k

$390k

-$230,067

Profit

Revenue

$161,836

Operating Expenses

$34,719

Operating Income

$127,117

Mortgage & Taxes

$357,184

Profit (Cash Flow)

-$230,067

$1,228,600

Cash Investment

Down Payment

$1,059,000

Renos & Furnishing

$10,750

Closing Costs

$158,850

Total

$1,228,600

DSCR Ratio

Weak

0.36

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-18.72%

Cap Rate

2.4%

Return on Investment

-1.56%

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

$251,306

Deductible property tax

$52,420

Your total deduction

$756,117

Your adjusted annual income

$150,000 - $756,117 = -$606,117

Taxes on -$606,117 (30%)

-$181,835

Your old tax bill

$45,000

Your new tax bill

-$181,835

Estimated tax savings

$226,835

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: 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: -