BNBCalc Short Term Rental Investment Analysis 114 Gemstone Dr, Belgrade, MT 59714, USA

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

BNB

Calc

Annual Revenue

$86,490

Profit (Cash Flow)

$1,215

Cap Rate

7.8%

Annual Revenue

$86,490

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

BNB Calc projects a 64% occupancy rate, $370 rate per night.

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

Return Metrics

1.11% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$1,214	$2,429	$3,644	$4,858	$6,073	$12,146	$36,440
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$727,999	$727,999	$727,999	$727,999	$727,999	$727,999	$727,999
Down Payment	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000	$72,000
Property Appreciation	$24,000	$48,720	$74,181	$100,407	$127,419	$275,133	$1,141,809
Total Return	$825,214	$851,149	$877,825	$905,265	$933,492	$1,087,280	$1,978,250

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

1.11%

Cap Rate

7.77%

Return on Investment

32.5%

114 Gemstone Dr Belgrade, Montana, 59714-9638

5 bed • 3.5 bath • 10 guests

Purchase Price

Est. $3,837/mo

Inquire about this property

Contact Agent

$86,490

Annual Revenue

Projected nightly rate is $370/night at 64% occupancy.

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$1,215

Profit

Revenue

$86,490

Operating Expenses

$24,324

Operating Income

$62,166

Mortgage & Taxes

$60,951

Profit (Cash Flow)

$1,215

$108,875

Cash Investment

Down Payment

$72,000

Renos & Furnishing

$12,875

Closing Costs

$24,000

Total

$108,875

DSCR Ratio

Acceptable

1.02

<0>Get a pre-qualification letter</0>

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.11%

Cap Rate

7.77%

Return on Investment

32.5%

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

$38,091

Deductible property tax

$8,800

Your total deduction

$73,833

Your adjusted annual income

$150,000 - $73,833 = $76,167

Taxes on $76,167 (30%)

$22,850

Your old tax bill

$45,000

Your new tax bill

$22,850

Estimated tax savings

$22,150

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