BNBCalc Short Term Rental Rental Arbitrage Analysis 301 Lakeshore Drive, Sagle, Idaho 83860, United States

4 bed • 3 bath • 12 guests • $0

BNB

Calc

Annual Revenue

$157,161

Profit (Cash Flow)

$91,730

Cash on Cash Return

672.0%

Annual Revenue

$157,161

AirDNA projects $683/night at 63% occupancy ($157,160).

BNB Calc projects a 63% occupancy rate, $683 rate per night.

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

Return Metrics

672.01% cash on cash return is a excellent return over the next 1 year

Cashflow Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$91,729	$183,459	$275,189	$366,919	$458,649	$917,299	$2,751,897
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$0	$0	$0	$0	$0	$0	$0
Down Payment	$0	$0	$0	$0	$0	$0	$0
Property Appreciation	$0	$0	$0	$0	$0	$0	$0
Total Return	$91,729	$183,459	$275,189	$366,919	$458,649	$917,299	$2,751,897

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

672.01%

Payback Period Days

Return on Investment

672.01%

301 Lakeshore Dr Sagle, Idaho, 83860-9274

4 bed • 3 bath • 12 guests

Monthly Rent

Inquire about this property

Contact Agent

$6,535

Zestimate

$157,161

Annual Revenue

Projected nightly rate is $683/night at 63% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$91,730

Profit

Revenue

$157,161

Operating Expenses

$31,831

Operating Income

$125,330

Net Effective Rent

$33,600

Profit (Cash Flow)

$91,730

$13,650

Cash Investment

Renos & Furnishing

$10,750

Setup Costs

$2,900

Total

$13,650

Investment Value Over Time

Revenue Appreciation

Cash on Cash Return

672.01%

Payback Period Days

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

22,738 sqft

Year built:

1998

Size:

3,680 sqft

Type:

SFR

Parking:

Heating:

FORCED AIR

Sold Comparables

Address	Beds	Baths	Square Feet	$/SqFt	Lot Size	Year Built	Last Sale	Days on Market
395 Buck Run	3	2	2,248	-	26,746	2005	$0	114
286 Lakeshore Dr	4	3	3,438	-	87,120	1998	$0	-
481 Sherwoods Rd	3	3	1,879	-	36,155	1999	$0	35
170 Birch Haven Dr	3	2	2,071	-	36,852	1999	$0	-
400 Sunrise Cir	3	2	1,514	-	35,284	1990	$0	95
1075 Lakeshore Dr	5	2	2,056	-	18,165	1967	$0	28
34 Treeline Dr	4	3	2,892	-	43,560	2005	$0	70
273 Birch Banks Rd	3	2	1,737	-	47,306	1972	$0	94
453 Birch Haven Dr	4	2	1,980	-	17,163	2017	$0	-
111 Hawkins Rd	3	2	3,946	-	196,456	1987	$0	123

Property Details

MLS Status: N/A

Property Use: Single Family Residence

Stories: 2

Lot size: 22,738 sqft

Building area: 3,680 sqft

Garage: Yes

Heating: Forced air

Pool: No

Fireplaces: -

Basement: Yes

Cooling: -

View: -

Parking: -

Amenities: -

Price per square foot: -

Lot Info

Zoning: -

Land Use: Residential

Parcel Number: RP00234006011AA

Flood Zone: No

Tax Info

Year Assessed: 2023

Assessed Value: $1,759,537

County Est. Land Value: $1,171,425

Assessed Land Value: $1,171,425

County Est. Structure Value: $588,112

Market Estimate: $563,690

Sale history

Date	Sale Price	% Financed	Buyer
08/08/06	$0	0%	Michael J Rogers, Pamela K Rogers

Ownership

Name: Michael J Rogers

Owner Occupied: No

Owner Mailing Address: 194 Seven Sisters Dr, Sandpoint, Id 83864

Years Owned: 0

Home Equity: $722,300

Mortgage Balance Remaining: $100,000

Financed amount: -

Owner Type: Investor

Lien: No

Inherited: Yes

Foreclosure: No