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

5 bed • 3.5 bath • 10 guests • $880,000

BNB

Calc

Annual Revenue

$102,268

Profit (Cash Flow)

$16,531

Cap Rate

8.6%

Annual Revenue

$102,268

AirDNA projects $840/night at 56% occupancy ($171,810).

BNB Calc projects a 56.00000000000001% occupancy rate, $500 rate per night.

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

Return Metrics

7.67% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$16,531	$33,062	$49,594	$66,125	$82,657	$165,314	$495,942
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,645	$17,823	$27,568	$37,913	$48,897	$114,852	$704,000
Down Payment	$176,000	$176,000	$176,000	$176,000	$176,000	$176,000	$176,000
Property Appreciation	$26,400	$53,592	$81,599	$110,447	$140,161	$302,646	$1,255,990
Total Return	$227,576	$280,478	$334,762	$390,487	$447,715	$758,813	$2,631,933

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

7.67%

Cap Rate

8.62%

Return on Investment

23.95%

990 Clover Ln Tetonia, Idaho, 83452

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $4,221/mo

Inquire about this property

Contact Agent

$102,268

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$16,531

Profit

Revenue

$102,268

Operating Expenses

$26,375

Operating Income

$75,893

Mortgage & Taxes

$59,362

Profit (Cash Flow)

$16,531

$215,275

Cash Investment

Down Payment

$176,000

Renos & Furnishing

$12,875

Closing Costs

$26,400

Total

$215,275

DSCR Ratio

Strong

1.28

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

7.67%

Cap Rate

8.62%

Return on Investment

23.95%

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

$41,766

Deductible property tax

$8,712

Your total deduction

$72,425

Your adjusted annual income

$150,000 - $72,425 = $77,575

Taxes on $77,575 (30%)

$23,272

Your old tax bill

$45,000

Your new tax bill

$23,272

Estimated tax savings

$21,728

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