BNBCalc Short Term Rental Investment Analysis 990 Clover Ln, Tetonia, ID 83452, USA

5 bed • 3.5 bath • 10 guests • $900,000

BNB

Calc

Annual Revenue

$169,594

Profit (Cash Flow)

$73,755

Cap Rate

14.9%

Annual Revenue

$169,594

AirDNA projects $787/night at 59% occupancy ($169,593).

BNB Calc projects a 59% occupancy rate, $787 rate per night.

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

Return Metrics

33.54% 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)	$73,755	$147,510	$221,266	$295,021	$368,776	$737,553	$2,212,661
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000	$720,000
Down Payment	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000	$180,000
Property Appreciation	$27,000	$54,810	$83,454	$112,957	$143,346	$309,524	$1,284,536
Total Return	$1,000,755	$1,102,320	$1,204,720	$1,307,979	$1,412,123	$1,947,078	$4,397,198

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

33.54%

Cap Rate

14.94%

Return on Investment

49.84%

990 Clover Ln Tetonia, Idaho, 83452

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $4,317/mo

Inquire about this property

Contact Agent

$169,594

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$73,755

Profit

Revenue

$169,594

Operating Expenses

$35,127

Operating Income

$134,467

Mortgage & Taxes

$60,711

Profit (Cash Flow)

$73,755

$219,875

Cash Investment

Down Payment

$180,000

Renos & Furnishing

$12,875

Closing Costs

$27,000

Total

$219,875

DSCR Ratio

Strong

2.21

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

33.54%

Cap Rate

14.94%

Return on Investment

49.84%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$17,183

Your adjusted annual income

$150,000 - $17,183 = $132,817

Taxes on $132,817 (30%)

$39,845

Your old tax bill

$45,000

Your new tax bill

$39,845

Estimated tax savings

$5,155

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