BNBCalc Short Term Rental Investment Analysis Leatherbark Ln, Snowshoe, WV, 26209

3 bed • 2 bath • 6 guests • $280,600

BNB

Calc

Annual Revenue

$58,600

Profit (Cash Flow)

$18,373

Cap Rate

13.3%

Annual Revenue

$58,600

AirDNA projects $382/night at 42% occupancy ($58,599). Airbtics projects $450/night at 49% occupancy ($80,536). Airbtics predicts this property will perform in the 49% revenue percentile

BNB Calc projects a 42% occupancy rate, $382 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$37,192	$68,726	$114,848	$210,604
Occupancy	38%	50%	58%	67%
Nightly Rate	$260	$367	$530	$845

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
ML 161: Roomy + new double deck! Huge kitchen!	$97,193	$844	31%	3	3	1	$204	❌	❌	❌	Y / Y	⭐️ 4.8 (72)
ML245 Skiers Paradise! Family Friendly! 3BR/3BA	$35,250	$165	55%	3	3	1	$207	❌	❌	❌	Y / Y	⭐️ 4.6 (103)
ML 270: Epic views from the double deck + A/C!	$169,577	$858	53%	3	3	1	$239	❌	❌	❌	Y / Y	⭐️ 5 (15)
Snowdaze 3BR + Basement - Ski In/Out, Fireplace	$42,821	$244	46%	3	3	4	$195	❌	❌	❌	Y / Y	⭐️ 5 (30)
3 Br: South West Ridge 57	$41,401	$316	33%	3	1	1	$338	❌	❌	❌	Y / Y	⭐️ 5 (1)
Treetop 29—Secluded Luxury Next to the Village	$117,396	$478	67%	3	3	1	$150	❌	❌	❌	Y / Y	⭐️ 5 (65)
Expedition Station #406: 3 Bed 3 Bath: Slope Side	$97,627	$642	41%	3	3	1	$258	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
3 Br: Keystone Lodge SuiteA: Pet friendly	$47,569	$319	39%	3	3	1	$308	❌	❌	✅	Y / Y	⭐️ 5 (3)
Spacious, Renovated Snowshoe Condo w/Loft	$65,607	$303	57%	3	1	1	$225	✅	✅	❌	Y / Y	⭐️ 4.8 (37)
Rare 3BR 1st Floor Mountain Lodge Sleeps 8	$62,966	$253	68%	3	3	3	$0	❌	❌	❌	N / Y	⭐️ 4.3 (9)
Leatherbark 108A Clean and Fresh Quiet Retreat	$37,067	$143	67%	3	2	1	$140	❌	❌	❌	Y / Y	⭐️ 4.7 (13)
Alleghany Springs Penthouse	$79,682	$498	43%	3	3	2	$250	✅	✅	❌	Y / Y	⭐️ 4.8 (5)
ML386 Spacious and Airy 3BR 3BA Wi-Fi Great View!	$48,027	$243	54%	3	3	1	$0	❌	❌	❌	Y / Y	⭐️ 4.7 (16)
Mountain Mama’s Retreat Ski In/Ski Out, Hot Tub	$73,623	$263	74%	3	2	3	$250	❌	✅	❌	Y / Y	⭐️ 5 (60)
Tree Top #27 Mountaineer 3 Br Condo Slope Side	$75,165	$473	41%	3	2	1	$313	❌	❌	✅	Y / Y	⭐️ 4.7 (7)
New Reno! Open concept mid-century 3/2 @ Summit	$58,932	$275	54%	3	2	2	$143	❌	❌	❌	Y / Y	⭐️ 4.7 (70)
Make Mountain Memories at Blue Heaven	$52,463	$352	38%	3	2	3	$400	❌	✅	✅	Y / Y	⭐️ 5 (69)
Leatherbark 107A : 3BR	$105,090	$511	55%	3	3	1	$308	❌	❌	❌	Y / Y	⭐️ 4.7 (8)
Tree Top 10 Spacious 3 Br Condo	$66,279	$474	37%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 4.5 (9)
COMPLETELY Remodeled Modern Condo in Summit!	$76,177	$303	63%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.9 (56)
Cozy Condo at Summit	$199,653	$1,091	50%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.9 (33)
No Chores No Cleaning Fee- Summit 204D at Snowshoe	$200,100	$1,072	51%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy Summit Retreat Walk to Village & Slopes	$127,971	$777	45%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (36)
Remodeled Summit Condo at Snowshoe \| Modern & Cozy	$47,986	$192	60%	3	2	2	$175	❌	❌	❌	Y / Y	⭐️ 4.8 (94)
Peaceful 3 BR retreat 5 min walk from village	$93,900	$400	62%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (45)
la grotte de ski	$30,744	$227	35%	3	2	2	$185	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
LB103A BR 2BA Quiet and Serene with Deck	$45,680	$174	70%	3	2	1	$145	❌	❌	❌	Y / Y	⭐️ 5 (4)
Snowshoe Condo w/ Sunroom - Walk to Slopes!	$101,847	$545	50%	3	2	2	$171	✅	✅	❌	Y / Y	⭐️ 4.5 (12)
3 Br: Tree Top 40: close to the Village	$37,778	$316	31%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 2 (1)
Renovated 3BR/2BA, Great Location, Mountain Views!	$180,577	$713	68%	3	2	2	$195	❌	❌	❌	Y / Y	⭐️ 5 (4)
Sunsets at Summit, Snowshoe, West Virginia!	$32,943	$219	40%	3	2	2	$165	❌	❌	❌	Y / Y	⭐️ 4.8 (66)
Spacious 3BR private balcony/AC/Skiin/out/ML386	$123,124	$575	58%	3	3	1	$212	✅	❌	❌	Y / Y	⭐️ 4.8 (13)
Cozy 3 BR Treetop condo	$80,925	$382	56%	3	2	2	$230	❌	❌	❌	Y / Y	⭐️ 4.8 (16)
New 3BR Short Walk to slopes/village	$37,134	$267	38%	3	2	2	$0	✅	❌	✅	Y / Y	⭐️ 4.7 (9)
Cozy, Chic Ski Condo Mtn Views	$59,424	$451	36%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 4.8 (21)
Updated Snowshoe Condo	$55,071	$315	47%	3	2	2	$150	❌	❌	❌	Y / Y	⭐️ 5 (67)
Wabasso 1 Covered Parking Convenient Location WiFi	$88,644	$468	51%	3	2	1	$175	❌	❌	❌	Y / Y	⭐️ 5 (7)
LB207A Newly-Renovated Family Friendly Washer	$60,530	$247	62%	3	2	2	$140	❌	❌	❌	Y / Y	⭐️ 4.8 (44)
Summit 102A - 3 Br Condo	$70,510	$526	35%	3	2	1	$313	❌	❌	❌	Y / Y	⭐️ 0 (0)

Return Metrics

25.15% 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)	$18,373	$36,746	$55,120	$73,493	$91,866	$183,733	$551,201
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$224,480	$224,480	$224,480	$224,480	$224,480	$224,480	$224,480
Down Payment	$56,120	$56,120	$56,120	$56,120	$56,120	$56,120	$56,120
Property Appreciation	$8,418	$17,088	$26,019	$35,217	$44,692	$96,502	$400,489
Total Return	$307,391	$334,435	$361,739	$389,311	$417,159	$560,836	$1,232,291

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

25.15%

Cap Rate

13.29%

Return on Investment

40.45%

Leatherbark Ln Snowshoe, West Virginia, 26209

3 bed • 2 bath • 6 guests

Purchase Price

Est. $1,346/mo

Inquire about this property

Contact Agent

$280,600

Zestimate

$58,600

Annual Revenue

This property is projected to be in the top 49% revenue percentile compared to similar properties nearby.
Projected nightly rate is $382/night at 42% occupancy.Projected nightly rate is $450/night at 49% occupancy.

Occupancy Rate

Top 68% of comparables

Avg Daily Rate

Top 48% of comparables

Seasonality

40 Airbnb Comparables

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

$80,575

Avg annual revenue

49%

Avg occupancy rate

$450

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

$30k

$85k

$140k

$200k

$18,373

Profit

Revenue

$58,600

Operating Expenses

$21,298

Operating Income

$37,302

Mortgage & Taxes

$18,928

Profit (Cash Flow)

$18,373

$73,038

Cash Investment

Down Payment

$56,120

Renos & Furnishing

$8,500

Closing Costs

$8,418

Total

$73,038

DSCR Ratio

Strong

1.97

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

25.15%

Cap Rate

13.29%

Return on Investment

40.45%

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

$13,318

Deductible property tax

$2,778

Your total deduction

$10,598

Your adjusted annual income

$150,000 - $10,598 = $139,402

Taxes on $139,402 (30%)

$41,821

Your old tax bill

$45,000

Your new tax bill

$41,821

Estimated tax savings

$3,179

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