BNBCalc Short Term Rental Investment Analysis 851 W Front St # 205 Boise ID 83702

0 bed • 1 bath • 2 guests • $327,600

BNB

Calc

Annual Revenue

$65,569

Profit (Cash Flow)

$21,866

Cap Rate

13.4%

Annual Revenue

$65,569

AirDNA projects $187/night at 61% occupancy ($41,663).

BNB Calc projects a 96% occupancy rate, $187 rate per night.

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

Return Metrics

28.17% 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)	$21,865	$43,731	$65,597	$87,463	$109,329	$218,658	$655,974
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$262,080	$262,080	$262,080	$262,080	$262,080	$262,080	$262,080
Down Payment	$65,520	$65,520	$65,520	$65,520	$65,520	$65,520	$65,520
Property Appreciation	$9,828	$19,950	$30,377	$41,116	$52,178	$112,667	$467,571
Total Return	$359,293	$391,282	$423,574	$456,179	$489,107	$658,925	$1,451,145

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

28.17%

Cap Rate

13.42%

Return on Investment

44.99%

851 W Front St # 205 Boise, ID, 83702

0 bed • 1 bath • 2 guests

Purchase Price

Est. $1,571/mo

This property is for sale!

Contact Agent

$65,569

Annual Revenue

Projected nightly rate is $187/night at 61% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$21,866

Profit

Revenue

$65,569

Operating Expenses

$21,604

Operating Income

$43,965

Mortgage & Taxes

$22,099

Profit (Cash Flow)

$21,866

$77,598

Cash Investment

Down Payment

$65,520

Renos & Furnishing

$2,250

Closing Costs

$9,828

Total

$77,598

DSCR Ratio

Strong

1.99

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

28.17%

Cap Rate

13.42%

Return on Investment

44.99%

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

$15,548

Deductible property tax

$3,243

Your total deduction

$10,899

Your adjusted annual income

$150,000 - $10,899 = $139,101

Taxes on $139,101 (30%)

$41,730

Your old tax bill

$45,000

Your new tax bill

$41,730

Estimated tax savings

$3,270

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:

248 sqft

Year built:

2008

Size:

248 sqft

Type:

OTHER

Parking:

Heating:

NONE

Sold Comparables

Property Details

MLS Status: Active

Property Use: Commercial (General)

Stories: 1

Lot size: 248 sqft

Building area: 248 sqft

Garage: No

Heating: None

Pool: No

Fireplaces: 0

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: C-5DD

Land Use: Commercial

Parcel Number: R2940700150

Flood Zone: Yes, Zone 0.2

Tax Info

Year Assessed: 2022

Assessed Value: $109,900

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: $109,900

Market Estimate: -

Sale history

Date	Sale Price	% Financed	Buyer
12/20/13	$0	0%	B & L Co Llc

Ownership

Name: 851 Front St Llc & Tradewinds Gener

Owner Occupied: No

Owner Mailing Address: 9165 W State St, Boise, Id 83714

Years Owned: 0

Home Equity: -

Mortgage Balance Remaining: $0

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: No

Foreclosure: No