BNBCalc

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

BNBCalc Logo

Add unit number

Bedrooms

1

Bathrooms

1

Max Guests

1

Purchase Price


Buy

Buy this property and list it on Airbnb

Own

List a property you own on Airbnb

Rent

Rent from the landlord and list it on Airbnb

Cohost

Manage this property for the owner


Purchase Price

Home

Sign In

Language

Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 640 Crestwood Ct, Whitefish, MT, 59937

3 bed • 2 bath • 9 guests • $851,300

BNB

Calc

Annual Revenue

$63,534

Profit (Cash Flow)

-$15,831

Cap Rate

4.9%

Annual Revenue

$63,534

AirDNA projects $351/night at 45% occupancy ($57,690). Airbtics projects $355/night at 49% occupancy ($63,534). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 49% occupancy rate, $355 rate per night.

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

Percentiles25%50%75%90%
Revenue$34,841$59,368$94,176$138,624
Occupancy37%50%58%65%
Nightly Rate$254$320$436$565

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
Brand new modern residence in Whitefish!

No image available

$85,887
$382
61%
331$200❌✅❌Y / Y⭐️ 5 (13)
Lux Getaway with Hot Tub, Private Fire Pit, Pool!

No image available

$77,176
$297
66%
33.52$334✅✅✅Y / Y⭐️ 5 (22)
North - New family-friendly townhouse w/ HOT TUB!

No image available

$117,452
$435
73%
32.53$225❌✅✅Y / Y⭐️ 5 (55)
Perfectly located between downtown and Ski resort

No image available

$62,536
$334
51%
321$175❌❌❌Y / Y⭐️ 5 (14)
Amazing Condo | Pool & Hot Tub | Perfect Location

No image available

$48,842
$319
41%
33.51$404✅✅❌Y / Y⭐️ 5 (5)
Cool Townhouse in Whitefish!

No image available

$62,970
$419
38%
33.53$300❌❌✅Y / Y⭐️ 5 (12)
Pool / Hot Tub / Sauna / Gym | King Bed | Quarry

No image available

$60,624
$305
53%
33.53$404✅✅❌Y / Y⭐️ 5 (44)
Meticulously Designed W/ Pool, Hot Tub, Fire Pit

No image available

$74,432
$309
61%
33.52$323✅❌✅Y / Y⭐️ 5 (17)
Pet Friendly | Pool & Hot Tub | Close to Downtown

No image available

$54,162
$317
45%
33.51$404✅✅✅Y / Y⭐️ 5 (22)
Mountain View Escapes - The Retreat! Sleeps 10!

No image available

$47,754
$389
32%
33.53$325✅✅❌Y / Y⭐️ 5 (29)
Beautiful 3 bedroom private home with hot tub

No image available

$67,176
$322
57%
321$0❌✅❌Y / Y⭐️ 5 (8)
Beautiful Remodeled 3BD 2.5 BA Whitefish Town-Home

No image available

$88,950
$470
47%
32.53$225❌❌❌Y / Y⭐️ 5 (13)
The Quarry B3 - Mountain View at the Quarry

No image available

$28,226
$218
34%
341$366✅✅❌Y / Y⭐️ 4.8 (30)
Winter Wonderland or Summer Escape

No image available

$71,600
$487
40%
32.53$200❌✅✅Y / Y⭐️ 5 (65)
Whitefish Wonderland. Brand New Private Hot Tub

No image available

$60,759
$442
37%
32.53$200❌✅✅Y / Y⭐️ 5 (23)
Quarry B10-Stunning Quarry unit! Amenity Access!

No image available

$93,055
$565
45%
33.52$0✅✅❌Y / Y⭐️ 5 (6)
Quarry B8 - Stunning home! Communal amenities!

No image available

$171,698
$733
64%
33.52$0✅✅❌Y / Y⭐️ 5 (25)
The Great Escape at The Quarry,3BR/3.5bath

No image available

$82,781
$467
47%
33.53$325✅✅❌Y / Y⭐️ 5 (79)
Quarry B8 - Stunning 3BD home! Communal amenities!

No image available

$47,768
$243
53%
341$366✅✅❌Y / Y⭐️ 5 (20)
Quarry B23 - 3BD 3.5BA Quarry Unit! Sleeps 8!

No image available

$30,888
$235
33%
341$366✅✅❌Y / Y⭐️ 5 (1)
Exceptional | New | Hot Tub & Pool | Sleeps 10!

No image available

$64,727
$309
56%
331$404✅✅❌Y / Y⭐️ 5 (9)
*Guest Favorite* Close 2 Whitefish & Big Mountain!

No image available

$77,920
$457
46%
324$190❌✅✅Y / Y⭐️ 5 (42)
South - New family-friendly townhouse w/ HOT TUB

No image available

$100,033
$365
74%
32.53$225❌✅✅Y / Y⭐️ 5 (57)
Mountain view escape

No image available

$54,502
$232
58%
322$150❌❌✅Y / Y⭐️ 4.5 (4)
Quarry B23 - Quarry Unit! Shared Amenities!

No image available

$122,592
$609
55%
33.52$0✅✅❌Y / Y⭐️ 5 (4)
The Quarry B3 - Mountain View at the Quarry

No image available

$127,478
$645
54%
33.52$0✅✅❌Y / Y⭐️ 5 (33)
New! 3 BD / 3.5 BTH, Sleeps 8! Gym/Pool/Hot Tub!

No image available

$42,209
$324
35%
331$404✅✅❌Y / Y⭐️ 5 (7)
1 Mi to Lake: Upscale Condo in Whitefish Resort

No image available

$55,778
$254
60%
33.52$0✅✅❌Y / Y⭐️ 0 (0)
The Tamarack Townhome

No image available

$70,035
$200
92%
332$225❌❌❌Y / Y⭐️ 4.8 (29)
Quarry B5 - 3BD 3BR Unit!

No image available

$29,868
$180
44%
341$366✅✅❌Y / Y⭐️ 4.5 (2)
Quarry B5 -Clubhouse Amenities! Community Hot Tub!

No image available

$102,404
$571
49%
33.52$0✅✅❌Y / Y⭐️ 5 (4)
Whitefish Home close to Downtown and Resort!

No image available

$60,664
$255
65%
323$285❌❌❌Y / Y⭐️ 5 (52)
Quarry B17 - Luxury unit with communal amenities!

No image available

$30,846
$254
32%
341$366✅✅❌Y / Y⭐️ 4.7 (3)
Ideally Located Whitefish Retreat ~ Lake & Mtns!

No image available

$30,456
$157
53%
32.530$250❌❌✅Y / Y⭐️ 0 (2)
Quarry B12 - 3BD 3.5BA Quarry unit! Sleeps 10

No image available

$33,349
$268
34%
342$0✅✅❌Y / Y⭐️ 0 (0)
Quarry B13-NEW 3BD3.5B Luxury unit sleeps 7

No image available

$29,272
$258
31%
342$0✅✅❌Y / Y⭐️ 0 (0)
Close to Downtown & Snow Bus - Wilderness Escape

No image available

$60,501
$285
58%
321$0❌❌❌Y / Y⭐️ 0 (2)
Spring Creek Whitefish Unit A

No image available

$70,014
$331
57%
314$160❌❌✅Y / Y⭐️ 0 (1)

Return Metrics

-7.74% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)-$15,831-$31,662-$47,493-$63,325-$79,156-$158,312-$474,938
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$681,040$681,040$681,040$681,040$681,040$681,040$681,040
Down Payment$170,260$170,260$170,260$170,260$170,260$170,260$170,260
Property Appreciation$25,539$51,844$78,938$106,845$135,590$292,776$1,215,028
Total Return$861,007$871,481$882,744$894,820$907,733$985,763$1,591,390

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

-7.74%

Cap Rate

4.88%

Return on Investment

8.84%

property-location

640 Crestwood Ct Whitefish, Montana, 59937

3 bed • 2 bath • 9 guests

Est. $4,083/mo

Agent

Inquire about this property

Contact Agent

$851,300

Zestimate

-20

Airbnb Investor Score

-$15,831

Annual Profit

4.9%

Cap Rate

-7.7%

Cash on Cash

$63,534

Annual Revenue

This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $351/night at 45% occupancy ($57,690.28). Airbtics projects $355/night at 49% occupancy ($63,534).

Top 51% of comparables

Top 36% of comparables


Seasonality

Sign up to view the full seasonality chart

40

Airbnb Comparables

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

$66,137

Avg annual revenue

49%

Avg occupancy rate

$355

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

$70k

$120k

$175k

Sign up to see the data on 40 all comparables

-$15,831

Profit

Revenue

$63,534

Operating Expenses

$21,939

Operating Income

$41,595

Mortgage & Taxes

$57,426

Profit (Cash Flow)

-$15,831

$204,299

Cash Investment

Down Payment

$170,260

Renos & Furnishing

$8,500

Closing Costs

$25,539

Total

$204,299

DSCR Ratio

Weak

0.72

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-7.74%

Cap Rate

4.88%

Profit (Cummulative)

-$15,831

$681,040

$8,500

$25,539

$0

Total Gain

$18,071

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

$40,404

Deductible property tax

$8,428

Your total deduction

$101,341

Your adjusted annual income

$150,000 - $101,341 = $48,659


Taxes on $48,659 (30%)

$14,598

Your old tax bill

$45,000

Your new tax bill

$14,598


Estimated tax savings

$30,402

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:

0.27 sqft

Year built:

1996

Size:

1,574 sqft

Type:

SINGLE_FAMILY

Parking:

-

Heating:

Other

Sold Comparables


Property Details

  • MLS Status: N/A
  • Property Use: SINGLE_FAMILY
  • Stories: -
  • Lot size: 0.27 sqft
  • Building area: 1,574 sqft
  • Garage: No
  • Heating: Other
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Central
  • View: -
  • Parking: Garage - Attached
  • Amenities: -
  • Price per square foot: $540

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 07429225108040000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $744,734
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -
  • Market Estimate: $851,300


Schools

  • High School: Whitefish High School with 8/10 star rating

🤩

Your free analysis is ready!

Sign in to view your property analysis

Your email address

By signing in, you agree to our Terms of Service