BNBCalc.com Investment Analysis Report of 114 Gemstone Dr, Belgrade, MT 59714, USA

5 bed • 3.5 bath • 10 guests • $800,000

BNB

Calc

Return Metrics

0.56% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

0.56%

Cap Rate

7.69%

Return on Investment

31.95%

Annual Revenue

$86,490

AirDNA projects $370/night at 64% occupancy ($86,489).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,077

Annual Expenses

$24,924

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,421

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$721

Management & Platform Fees

$216

Platform Fee (i.e. Airbnb)

$216

Property Manager Fee

$0

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

$38,091

Deductible property tax

$8,800

Est. Depreciation Value

$376,691

Profit on this property

$61,566

Your total deduction

$362,016

So, your new taxable income is your previous income minus your total deduction ($150,000 - $362,016)

-$212,016

Your old tax bill

$45,000

Your new tax bill

-$63,605

Estimated tax savings

$108,605

114 Gemstone Dr

Belgrade, Montana, 59714-9638

5 bed • 3.5 bath • 10 guests • $800,000

Annual Revenue

$86,490

Profit (Cash Flow)

$618

Cap Rate

7.7%

Annual Revenue

$86,490

AirDNA projects $370/night at 64% occupancy ($86,490)

Occupancy Rate

Avg Daily Rate

Return Metrics

0.56% 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

0.56%

Cap Rate

7.69%

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 estimated deduction will be...

Deductible mortgage interest

$38,091

Deductible property tax

$8,800

Your total deduction

$105,368

Your adjusted annual income

$150,000 - $105,368 = $44,632

Taxes on $44,632 (30%)

$13,390

Your old tax bill

$45,000

Your new tax bill

$13,390

Estimated tax savings

$31,610

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

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com