BNBCalc Short Term Rental Investment Analysis 732 South Grant Avenue, Casper, WY, USA

6 bed • 3 bath • 14 guests • $425,000

BNB

Calc

Annual Revenue

$86,504

Profit (Cash Flow)

$33,510

Cap Rate

14.6%

Annual Revenue

$86,504

AirDNA projects $382/night at 62% occupancy ($86,504).

BNB Calc projects a 62% occupancy rate, $382 rate per night.

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

Return Metrics

29.78% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$33,509	$67,019	$100,528	$134,038	$167,548	$335,096	$1,005,289
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000	$340,000
Down Payment	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000	$85,000
Property Appreciation	$12,750	$25,882	$39,408	$53,341	$67,691	$146,164	$606,586
Total Return	$471,259	$517,901	$564,937	$612,379	$660,239	$906,261	$2,036,876

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

29.78%

Cap Rate

14.63%

Return on Investment

44.83%

732 S Grant Ave Casper, Wyoming, 82601-3319

6 bed • 3 bath • 14 guests

Purchase Price

Est. $2,038/mo

Inquire about this property

Contact Agent

$86,504

Annual Revenue

Projected nightly rate is $382/night at 62% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$33,510

Profit

Revenue

$86,504

Operating Expenses

$24,326

Operating Income

$62,179

Mortgage & Taxes

$28,669

Profit (Cash Flow)

$33,510

$112,500

Cash Investment

Down Payment

$85,000

Renos & Furnishing

$14,750

Closing Costs

$12,750

Total

$112,500

DSCR Ratio

Strong

2.17

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

29.78%

Cap Rate

14.63%

Return on Investment

44.83%

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

$20,171

Deductible property tax

$4,208

Your total deduction

$10,630

Your adjusted annual income

$150,000 - $10,630 = $139,370

Taxes on $139,370 (30%)

$41,811

Your old tax bill

$45,000

Your new tax bill

$41,811

Estimated tax savings

$3,189

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com