1305 Fozzie Ln Belgrade, Montana
3 bed • 2.5 bath • 9 guests
Purchase Price
Est. $1,955/mo
$66,226
Annual Revenue
Manual override
- Avg Daily Rate
- $336
- Occupancy
- 54%
$20k
$40k
$65k
$90k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$421
Profit
Revenue
$66,226
Operating Expenses
$34,541
Operating Income
$31,685
Mortgage & Taxes
$31,264
Profit (Cash Flow)
$421
$94,496
Cash Investment
Down Payment
$66,000
Renos & Furnishing
$15,296
Closing Costs
$13,200
Total
$94,496
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.44%
Cap Rate
7.2%
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
$22,188
Deductible property tax
$4,356
Estimated gross deduction
$129,061
Your income tax rate
Estimated tax savings
$38,718
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.