BNBCalc.com Investment Analysis Report of 12236 Masters Ct

5 bed • 3 bath • 15 guests • $1,000,000

BNB

Calc

Return Metrics

0.15% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

0.15%

Cap Rate

6.78%

Return on Investment

16.55%

Annual Revenue

$93,685

AirDNA projects $520/night at 37% occupancy ($70,272). Airbtics projects $543/night at 39% occupancy ($77,347). Airbtics predicts this property will perform in the 49% revenue percentile

Revenue Percentile

Percentiles25%50%75%90%
Revenue$31,397$74,487$129,039$161,682
Occupancy25%38%55%63%
Nightly Rate$335$525$630$681

Seasonality (Profits By Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb nameRevenueRate Per NightOccupancyBedsBathsGuestsNightCleaningPoolH.TubPetsW/DReviewsHost

A

Off Course
$81,354
$452
46%
54181$216❌✅❌N / Y⭐️ 5 (8)Profile

B

Bent Nickel, fire table, hot tub
$121,349
$599
55%
66163$385✅✅❌N / Y⭐️ 5 (18)Profile

C

Canyon Rim- BlackHillsViews for dreaming
$94,317
$582
44%
65163$295✅✅❌N / Y⭐️ 4.5 (14)Profile

D

4BR Home | Hot Tub | Pool Table | Firepit | W/D
$49,630
$405
32%
44162$245❌✅❌N / Y⭐️ 5 (20)Profile

E

Sweet Retreat On Baneberry
$82,850
$665
33%
66241$332❌✅❌N / Y⭐️ 4.8 (13)Profile

Operating Expenses

Monthly Expenses

$2,155

Annual Expenses

$25,859

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,481

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$781

Management & Platform Fees

$234

Platform Fee (i.e. Airbnb)

$234

Property Manager Fee

$0

Mortgage & Taxes

Monthly Mortgage & Tax

$5,621

Annual Mortgage & Tax

$67,452

Downpayment

Purchase Price

$1,000,000

Percent Down

20%

Total Downpayment

$200,000

Total Loan Amount

$800,000

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

6%

Monthly Loan Payment

$4,796

Property Tax Yearly

Property Tax Yearly

0.99%

Property Tax Monthly

$825

Mortgage Insurance (PMI)

0%

Property Details

General Info

Lot size:

-

Year built:

-

Size:

-

Type:

-

Parking:

-

Heating:

-

Property Details

  • MLS Status: N/A
  • Property Use:
  • Stories:
  • Lot size:-
  • Building area: -
  • Garage: -
  • Heating:
  • Pool: No
  • Fireplaces:
  • Basement:

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: -
  • Flood Zone: No

Tax Info

  • Year Assessed:
  • Assessed Value: -
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: -

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$468,724

Profit on this property

$67,826

Your total deduction

$458,259

So, your new taxable income is your previous income minus your total deduction ($150,000 - $458,259)

-$308,259

Your old tax bill

$45,000

Your new tax bill

-$92,478

Estimated tax savings

$137,478

property-location

12236 Masters Ct Sturgis, South Dakota, 57785

5 bed • 3 bath • 15 guests

Purchase Price

Est. $4,796/mo

Agent

Inquire about this property

Contact Agent

$229,800

Zestimate

19

Airbnb Investor Score

$374

Annual Profit

6.8%

Cap Rate

0.2%

Cash on Cash

$93,685

Annual Revenue

BNBCalc predicts this property will get $543 per night with 39% occupancy, putting it in the top 49% revenue percentile compared to similar properties nearby.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Loading...

40

Airbnb Comparables

Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.

Revenue per year

$0k

$100k

$195k

$300k

Sign up to see the data on 40 all comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

0.15%

Cap Rate

6.78%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$138,947

Your adjusted annual income

$150,000 - $138,947 = $11,053

Taxes on $11,053 (30%)

$3,316

Your old tax bill

$45,000

Your new tax bill

$3,316

Estimated tax savings

$41,684

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