149 River View Dr Kalispell, Montana
6 bed • 4 bath • 18 guests
Purchase Price
$106,089
Annual Revenue
Median of 25 comps selected by Jayz, creator of this analysis.
- Avg Daily Rate
- $784
- Occupancy
- 37%
$0k
$275k
$550k
$850k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$11,725
Profit
Revenue
$106,089
Operating Expenses
$38,611
Operating Income
$67,478
Mortgage & Taxes
$55,753
Profit (Cash Flow)
$11,725
$225,615
Cash Investment
Down Payment
$165,300
Renos & Furnishing
$35,520
Closing Costs
$24,795
Total
$225,615
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
5.19%
Cap Rate
8.16%
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
$39,227
Deductible property tax
$8,182
Estimated gross deduction
$242,014
Your income tax rate
Estimated tax savings
$72,604
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...