BNBCalc Short Term Rental Investment Analysis 80 Haman McCall Trail, Cody, WY, 82414

2 bed • 1 bath • 6 guests • $560,000

BNB

Calc

Annual Revenue

$78,856

Profit (Cash Flow)

$17,149

Cap Rate

9.8%

Annual Revenue

$78,856

AirDNA projects $210/night at 39% occupancy ($29,913). Airbtics projects $233/night at 72% occupancy ($61,273). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 85% occupancy rate, $254 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$38,775	$63,481	$79,894	$108,630
Occupancy	61%	74%	85%	92%
Nightly Rate	$172	$232	$254	$319

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
Luxury Mountain Modern Cabin Near Yellowstone	$84,217	$387	59%	2	1	2	$85	❌	❌	❌	Y / Y	⭐️ 5 (119)
Beautiful Historical Cabin	$83,669	$254	89%	2	1	1	$100	❌	❌	❌	Y / Y	⭐️ 5 (68)
Riverhouse- located on the Northfork River!	$73,687	$263	75%	2	2	1	$125	❌	❌	✅	Y / Y	⭐️ 4.5 (12)
Jim Creek Cabin	$46,674	$207	61%	2	1	3	$90	❌	❌	❌	Y / Y	⭐️ 5 (30)
Newly Built Chalet Cody to Wapiti to Yellowstone	$43,114	$219	51%	2	1	1	$185	❌	❌	❌	Y / Y	⭐️ 5 (68)
Pure Heart Yoga Retreat Pilot Peak Dome	$75,033	$247	83%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (20)
Cody retreat with a view!	$55,336	$254	58%	2	2	1	$100	❌	✅	❌	Y / Y	⭐️ 5 (72)
Breathtaking views with great outdoor spaces	$71,005	$207	93%	2	2	3	$100	❌	❌	✅	Y / Y	⭐️ 5 (87)
Guest house! great views, sleeps 5, pet friendly.	$25,752	$106	63%	2	1	1	$75	❌	❌	✅	N / Y	⭐️ 5 (160)
Mountain Man Cabin	$42,060	$169	68%	2	1	2	$0	❌	❌	✅	Y / N	⭐️ 5 (144)
Elkhorn Cabin at Rand Creek Ranch	$65,459	$229	78%	2	1	2	$35	❌	❌	✅	Y / Y	⭐️ 4.5 (31)
Western Lodge in Wapiti Valley	$57,970	$165	94%	2	1	3	$125	❌	❌	❌	Y / Y	⭐️ 5 (52)
Rustic Log Cabin in Wapiti Valley	$41,697	$135	84%	2	1	3	$80	❌	❌	❌	N / Y	⭐️ 5 (68)
360 views & 32mi. to Yellowstone	$82,495	$230	98%	2	2	2	$0	❌	❌	✅	Y / Y	⭐️ 5 (5)
High Point Hideout- awe-inspiring mountain views!	$48,828	$233	57%	2	1	2	$110	❌	❌	❌	N / Y	⭐️ 5 (36)
Creekside Cabin #3- Steps from Trout Creek	$43,634	$150	77%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (33)
Pure Heart Yoga Retreat Heart Mountain Dome	$80,043	$243	88%	2	1	1	$50	❌	❌	❌	N / N	⭐️ 5 (41)
Pure Heart Yoga Retreat Cody Peak Dome	$77,431	$246	86%	2	1	1	$0	❌	❌	❌	N / Y	⭐️ 5 (18)
Pure Heart Yoga Retreat Sunlight Peak Dome	$89,915	$244	98%	2	1	1	$50	❌	❌	❌	N / Y	⭐️ 5 (27)
Creek Side Cabin #1- Wapiti Valley	$46,918	$151	82%	2	1	2	$80	❌	❌	❌	N / Y	⭐️ 5 (22)
Lazy Bear Cabin, new home in the Wapiti Valley	$83,507	$248	92%	2	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (5)
Mountain Valley Refuge- lovely Southfork Views	$57,474	$232	66%	2	2	1	$120	❌	❌	✅	Y / Y	⭐️ 4.5 (7)
Walking Deer- great escape but close to town	$38,555	$181	57%	2	1	3	$100	❌	❌	❌	Y / Y	⭐️ 5 (23)
Cody Country - Farm life, spacious apartment	$42,358	$162	71%	2	1	1	$65	❌	❌	❌	Y / Y	⭐️ 5 (183)
Loren's Lookout- pet friendly, Wapiti Valley cabin	$44,798	$144	85%	2	1	1	$0	❌	❌	✅	Y / Y	⭐️ 4.5 (11)
Riverfront Fishing on the North Fork of Cody	$101,056	$321	85%	2	2	4	$150	❌	❌	❌	Y / Y	⭐️ 5 (13)
Cozy Cabin- classic cabin , wonderful location	$73,743	$311	64%	2	1	1	$130	❌	❌	❌	Y / Y	⭐️ 5 (11)
Jackalope Burrow w/ 2 suites	$29,134	$199	40%	2	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (29)
Elk Road Cabin- Magnificent Mountain Views!	$139,607	$502	74%	2	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (7)
Cozy Wapiti Retreat!	$58,239	$234	68%	2	2	3	$0	❌	❌	❌	Y / Y	⭐️ 5 (7)
The Legg Ranch House Close to Yellowstone	$22,598	$325	19%	2	2	2	$80	❌	❌	❌	Y / Y	⭐️ 4.8 (53)
Whole house up the Southfork	$31,799	$160	52%	2	1	3	$80	❌	❌	✅	Y / Y	⭐️ 4.2 (11)
Carter Vista Mountain Home - Yellowstone gateway	$86,114	$316	73%	2	1.5	3	$140	❌	❌	❌	Y / Y	⭐️ 5 (42)
NEW! Cody Retreat: Hot Tub & Hiking Trail Access!	$74,392	$271	75%	2	2	2	$0	❌	✅	✅	Y / Y	⭐️ 5 (1)

Return Metrics

12.69% cash on cash return is a good return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,149	$34,298	$51,447	$68,596	$85,745	$171,490	$514,471
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000	$448,000
Down Payment	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000	$112,000
Property Appreciation	$16,800	$34,104	$51,927	$70,284	$89,193	$192,593	$799,266
Total Return	$593,949	$628,402	$663,374	$698,881	$734,938	$924,083	$1,873,738

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

12.69%

Cap Rate

9.8%

Return on Investment

29.21%

80 Haman McCall Trail Cody, Wyoming, 82414

2 bed • 1 bath • 6 guests

Purchase Price

Est. $2,686/mo

Inquire about this property

Contact Agent

Airbnb Investor Score

$17,149

Annual Profit

9.8%

Cap Rate

12.7%

Cash on Cash

$78,856

Annual Revenue

BNBCalc predicts this property will get $233 per night with 72% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 27% of comparables

Avg Daily Rate

Top 27% of comparables

Seasonality

34 Airbnb Comparables

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

$62,303

Avg annual revenue

72%

Avg occupancy rate

$233

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

$60k

$100k

$140k

$17,149

Profit

Revenue

$78,856

Operating Expenses

$23,931

Operating Income

$54,925

Mortgage & Taxes

$37,776

Profit (Cash Flow)

$17,149

$135,050

Cash Investment

Down Payment

$112,000

Renos & Furnishing

$6,250

Closing Costs

$16,800

Total

$135,050

DSCR Ratio

Strong

1.45

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

12.69%

Cap Rate

9.8%

Return on Investment

29.21%

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

$26,578

Deductible property tax

$5,544

Your total deduction

$39,192

Your adjusted annual income

$150,000 - $39,192 = $110,808

Taxes on $110,808 (30%)

$33,242

Your old tax bill

$45,000

Your new tax bill

$33,242

Estimated tax savings

$11,758

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:

3.46 sqft

Year built:

2003

Size:

2,604 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Propane, Forced Air, Stove

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 3.46 sqft

Building area: 2,604 sqft

Garage: Yes

Heating: Propane, forced air, stove

Pool: No

Fireplaces: -

Basement: Yes

Cooling: Central Air

View: -

Parking: Garage Door Opener

Amenities: Oven, Range, Refrigerator

Price per square foot: $215

Lot Info

Zoning: -

Land Use: -

Parcel Number: 09520501307004

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $451,564

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: -

Schools

Middle School: Cody Middle School with 5/10 star rating
High School: Cody High School with 6/10 star rating