property-location

655 West Mountain Rd Cascade, Idaho

2 bed • 1 bath • 5 guests

Monthly Rent

$1,213

Zestimate

$32,231

Annual Revenue

Median of 25 selected comps

Avg Daily Rate
$224
Occupancy
40%

$10k

$30k

$55k

$75k

Sign up to see the data on 50 all comparables

Loading amenity revenue opportunities

Seasonality

Sign up to view the full seasonality chart

$1,857

Profit

Revenue

$32,231

Operating Expenses

$19,574

Operating Income

$12,657

Net Effective Rent

$10,800

Profit (Cash Flow)

$1,857

$6,500

Cash Investment

Renos & Furnishing

$6,400

Setup Costs

$100

Total

$6,500

Investment Value Over Time

Revenue Appreciation

2%

Loading...

Cash on Cash Return

28.56%

Payback Period Days

1277

Property Overview

Loading...

BNBCalc Logo

Analyze an Airbnb Create Analysis

Products

Compare

Free Tools

Resources

Company

Legal


© 2026 BNB Calc, LLC. All rights reserved.

BNBCalc is an investment analysis tool, not a real estate brokerage or listing service. Properties displayed are not listed for sale or rent through BNBCalc. All property data, including addresses and revenue estimates, is sourced from publicly available records and third-party providers for analytical purposes only. Information is provided "as is" without any representation or warranty, express or implied, as to its accuracy, completeness, or fitness for any purpose. Users should independently verify all data before making investment decisions. Content is for personal, non-commercial use only.