1280 Timber Ridge Ct Columbia Falls, Montana
6 bed • 3 bath • 18 guests
Purchase Price
Est. $5,108/mo
$229,621
Annual Revenue
Median of 22 selected comps
- Avg Daily Rate
- $1,613
- Occupancy
- 39%
$5k
$285k
$565k
$865k
Sign up to see the data on 44 all comparables
Seasonality
Sign up to view the full seasonality chart
$76,138
Profit
Revenue
$229,620
Operating Expenses
$67,641
Operating Income
$161,980
Mortgage & Taxes
$85,842
Profit (Cash Flow)
$76,138
$180,335
Cash Investment
Down Payment
$114,990
Renos & Furnishing
$30,848
Closing Costs
$34,497
Total
$180,335
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
42.22%
Cap Rate
14.08%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$61,397
Deductible property tax
$11,384
Estimated gross deduction
$337,962
Your income tax rate
Estimated tax savings
$101,389
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.
Property Overview
Loading...