1517 Masterson Ln
Belgrade, Montana, 59714
3 bed • 2 bath • 7 guests • $700,000
Annual Revenue
$61,368
Profit (Cash Flow)
-$13,113
Cash on Cash Return
-13.2%
Annual Revenue
AirDNA projects $271/night at 62% occupancy ($61,368).
Occupancy Rate
Avg Daily Rate
Return Metrics
-13.17% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-13.17%
Cap Rate
5.67%
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
$32,963
Deductible property tax
$7,700
Your total deduction
$109,267
Your adjusted annual income
$150,000 - $109,267 = $40,732
Taxes on $40,732 (30%)
$12,219
Your old tax bill
$45,000
Your new tax bill
$12,219
Estimated tax savings
$32,780
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