114 Gemstone Dr
Belgrade, Montana, 59714-9638
5 bed • 3.5 bath • 10 guests • $800,000
Annual Revenue
$86,489
Profit (Cash Flow)
$618
Cash on Cash Return
0.6%
Annual Revenue
AirDNA projects $370/night at 64% occupancy ($86,489).
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
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
$38,090
Deductible property tax
$8,800
Your total deduction
$111,136
Your adjusted annual income
$150,000 - $111,136 = $38,863
Taxes on $38,863 (30%)
$11,659
Your old tax bill
$45,000
Your new tax bill
$11,659
Estimated tax savings
$33,340
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