BNBCalc Short Term Rental Investment Analysis Sunrise Dr, Casper, WY, 82604

3 bed • 3 bath • 9 guests • $348,700

BNB

Calc

Annual Revenue

$62,402

Profit (Cash Flow)

$17,087

Cap Rate

11.6%

Annual Revenue

$62,402

AirDNA projects $110/night at 68% occupancy ($27,320). Airbtics projects $177/night at 71% occupancy ($45,900). Airbtics predicts this property will perform in the 48% revenue percentile

BNB Calc projects a 85% occupancy rate, $201 rate per night.

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

Percentiles	25%	50%	75%	90%
Revenue	$28,916	$43,164	$64,211	$88,403
Occupancy	61%	73%	85%	88%
Nightly Rate	$127	$158	$201	$266

Seasonality (Profit by Month)

Airbnb Comparables

Airbnb name	Revenue	Rate/night	Occupancy	Beds	Baths	Night	Cleaning	Pool	Tub	Pets	W/D	Reviews
3 Bedroom Charmer! Private House!	$32,546	$101	85%	3	1	1	$75	❌	❌	✅	Y / Y	⭐️ 4.8 (72)
Downtown Crown Jewel w/fireplace & amazing porch	$42,821	$170	64%	3	2	2	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (33)
On the River	$41,523	$185	60%	3	1	1	$69	❌	❌	❌	N / Y	⭐️ 4.5 (122)
Cozy Downtown Townhome	$39,296	$157	64%	3	2	1	$70	❌	✅	✅	Y / Y	⭐️ 4.8 (91)
Mid-Century Charmer on a Tree Lined Street	$38,028	$134	76%	3	2	1	$75	❌	❌	❌	Y / Y	⭐️ 5 (227)
Restful Casper Cottage	$55,350	$213	71%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (58)
The Durbin - A 3 bedroom home in historical Casper	$77,917	$298	70%	3	2	1	$120	❌	❌	❌	Y / Y	⭐️ 5 (44)
Charming Downtown District Home	$36,053	$145	62%	3	2	1	$150	✅	❌	❌	Y / Y	⭐️ 5 (64)
Cozy Central \| King Size Bed \| Private Back Yard	$30,894	$95	81%	3	2	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (337)
Dog’on cozy home w/fully fenced yard	$63,336	$200	85%	3	4	2	$155	✅	❌	✅	Y / Y	⭐️ 5 (35)
Central Location \| Private Yard \| Free Snacks	$43,148	$138	81%	3	1	1	$70	❌	❌	✅	Y / Y	⭐️ 5 (144)
Updated, modernized living in the center of Casper	$33,116	$154	56%	3	1	1	$50	❌	❌	❌	Y / Y	⭐️ 4.8 (31)
Buffalo Ranch and Spa	$41,870	$308	30%	3	2	2	$200	❌	✅	❌	Y / Y	⭐️ 5 (10)
Beautiful 3-Bed, 2.5-Bath Smart Home w/ RV Parking	$52,327	$219	63%	3	3	1	$80	❌	❌	✅	Y / Y	⭐️ 5 (113)
The Durbin #A by O.C.G.	$36,485	$131	67%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 4.7 (14)
Paradise Valley in Wy(home)ing	$36,839	$115	86%	3	2	2	$75	❌	✅	❌	Y / Y	⭐️ 5 (22)
Spacious Casper Vacation Rental Near Downtown!	$46,690	$263	45%	3	2	2	$160	❌	❌	❌	Y / Y	⭐️ 4.8 (8)
Cozy Fully Furnished 3bed blocks from Hospital	$38,448	$203	49%	3	1	2	$150	❌	❌	✅	Y / Y	⭐️ 4.8 (9)
Cozy Central Townhome	$46,408	$161	78%	3	2	7	$80	❌	✅	✅	Y / Y	⭐️ 5 (7)
The Refuge: A Home Where Deer & Antelope Roam	$43,404	$201	59%	3	2	1	$0	❌	❌	❌	Y / Y	⭐️ 5 (27)
Gaslight Social 3 bed/2 bath	$24,628	$81	77%	3	2	1	$90	❌	❌	❌	Y / N	⭐️ 5 (8)
Completely Remodeled Home!	$30,921	$99	80%	3	1	2	$75	❌	❌	❌	Y / Y	⭐️ 4.8 (12)
Cozy Central Cottage	$34,933	$115	83%	3	2	1	$0	❌	❌	✅	Y / Y	⭐️ 5 (48)
Ranch Style Home	$46,660	$149	83%	3	2	3	$135	❌	❌	❌	Y / Y	⭐️ 5 (17)
Cozy Eastside Retreat	$50,984	$168	81%	3	2	2	$105	❌	❌	✅	Y / Y	⭐️ 4.5 (14)
Cozy Calypso	$61,482	$162	98%	3	1	1	$125	❌	❌	✅	Y / Y	⭐️ 4.7 (31)
Buffalo themed Shop Home	$82,678	$251	90%	3	2	1	$0	❌	❌	❌	Y / N	⭐️ 5 (18)
Cozy Guest House	$42,944	$134	85%	3	1	2	$105	❌	❌	✅	Y / Y	⭐️ 5 (37)
Clean Casper 3-bedroom 2-bath home Great location!	$33,404	$88	100%	3	2	4	$125	❌	❌	❌	Y / Y	⭐️ 5 (31)
Majestic Mountain Log Home!	$81,023	$471	47%	3	4	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (14)
Luxury home in East Casper	$63,714	$256	68%	3	2	2	$0	❌	❌	❌	Y / Y	⭐️ 5 (4)
Paradise Valley Getaway	$48,738	$150	87%	3	3	2	$50	❌	❌	❌	Y / Y	⭐️ 5 (60)
Lovely Lark \| 3 bdrm \| No Cleaning Fees	$56,682	$153	96%	3	1	1	$65	❌	❌	✅	Y / Y	⭐️ 5 (128)
3bedroom Trailerhome Private	$26,217	$100	71%	3	2	5	$25	❌	❌	✅	Y / Y	⭐️ 5 (5)
Casper Mtn Log Cabin on 6 acres	$69,427	$382	49%	3	3	3	$100	❌	❌	❌	Y / Y	⭐️ 4.8 (5)
The Durbin #B by O.C.G.	$52,434	$160	88%	3	1	1	$150	❌	❌	✅	Y / Y	⭐️ 0 (0)
Central Casper's Top of the Hill	$14,747	$188	21%	3	2	1	$15	❌	❌	✅	N / N	⭐️ 0 (0)
Charming Iowa Steet	$34,070	$107	87%	3	1	1	$0	❌	❌	❌	Y / Y	⭐️ 0 (10)
Cozy Wyoming Home	$27,624	$111	68%	3	1	1	$0	❌	❌	✅	Y / Y	⭐️ 0 (4)
Cozy Shop House Apartment	$29,947	$167	49%	3	1	1	$0	❌	❌	✅	Y / N	⭐️ 0 (1)

Return Metrics

19.2% cash on cash return is a great return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$17,087	$34,174	$51,262	$68,349	$85,437	$170,874	$512,624
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$278,960	$278,960	$278,960	$278,960	$278,960	$278,960	$278,960
Down Payment	$69,740	$69,740	$69,740	$69,740	$69,740	$69,740	$69,740
Property Appreciation	$10,461	$21,235	$32,333	$43,764	$55,538	$119,923	$497,686
Total Return	$376,248	$404,110	$432,296	$460,814	$489,676	$639,498	$1,359,010

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

19.2%

Cap Rate

11.64%

Return on Investment

34.82%

Sunrise Dr Casper, Wyoming, 82604

3 bed • 3 bath • 9 guests

Purchase Price

Est. $1,673/mo

Inquire about this property

Contact Agent

$348,700

Zestimate

113

Airbnb Investor Score

$17,087

Annual Profit

11.6%

Cap Rate

19.2%

Cash on Cash

$62,402

Annual Revenue

BNBCalc predicts this property will get $177 per night with 71% occupancy, putting it in the top 48% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 26% of comparables

Avg Daily Rate

Top 26% of comparables

Seasonality

40 Airbnb Comparables

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

$44,743

Avg annual revenue

71%

Avg occupancy rate

$177

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

$15k

$35k

$60k

$85k

$17,087

Profit

Revenue

$62,402

Operating Expenses

$21,792

Operating Income

$40,610

Mortgage & Taxes

$23,522

Profit (Cash Flow)

$17,087

$88,951

Cash Investment

Down Payment

$69,740

Renos & Furnishing

$8,750

Closing Costs

$10,461

Total

$88,951

DSCR Ratio

Strong

1.73

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

19.2%

Cap Rate

11.64%

Return on Investment

34.82%

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

$16,550

Deductible property tax

$3,452

Your total deduction

$18,665

Your adjusted annual income

$150,000 - $18,665 = $131,335

Taxes on $131,335 (30%)

$39,400

Your old tax bill

$45,000

Your new tax bill

$39,400

Estimated tax savings

$5,600

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:

8,084 sqft

Year built:

1977

Size:

1,650 sqft

Type:

SINGLE_FAMILY

Parking:

Heating:

Forced air

Sold Comparables

Property Details

MLS Status: N/A

Property Use: SINGLE_FAMILY

Stories: -

Lot size: 8,084 sqft

Building area: 1,650 sqft

Garage: No

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: Garage - Attached

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: -

Parcel Number: 33792032201800

Flood Zone: No

Tax Info

Year Assessed: 2024

Assessed Value: $331,033

County Est. Land Value: -

Assessed Land Value: -

County Est. Structure Value: -

Market Estimate: $348,700

Schools

Middle School: C Y Middle School with 6/10 star rating
High School: Natrona County High School with 4/10 star rating