BNBCalc Short Term Rental Investment Analysis 1517 Masterson Ln, Belgrade, MT 59714, USA

3 bed • 2 bath • 7 guests • $700,000

BNB

Calc

Report by:

michaelbaffuto@yahoo.com

Annual Revenue

$61,368

Profit (Cash Flow)

-$12,521

Cap Rate

5.8%

Annual Revenue

$61,368

AirDNA projects $271/night at 62% occupancy ($61,368).

BNB Calc projects a 62% occupancy rate, $271 rate per night.

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

Return Metrics

-12.58% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$12,520	-$25,041	-$37,561	-$50,082	-$62,603	-$125,206	-$375,618
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$8,802	$18,083	$27,868	$38,184	$49,061	$112,972	$629,999
Down Payment	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000	$70,000
Property Appreciation	$21,000	$42,630	$64,908	$87,856	$111,491	$240,741	$999,083
Total Return	$87,282	$105,672	$125,215	$145,958	$167,950	$298,507	$1,323,465

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-12.58%

Cap Rate

5.75%

Return on Investment

17.36%

1517 Masterson Ln Belgrade, Montana, 59714

3 bed • 2 bath • 7 guests

Purchase Price

Est. $3,357/mo

Inquire about this property

Contact Agent

$61,368

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$12,521

Profit

Revenue

$61,368

Operating Expenses

$21,058

Operating Income

$40,310

Mortgage & Taxes

$52,831

Profit (Cash Flow)

-$12,521

$99,500

Cash Investment

Down Payment

$70,000

Renos & Furnishing

$8,500

Closing Costs

$21,000

Total

$99,500

DSCR Ratio

Weak

0.76

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-12.58%

Cap Rate

5.75%

Return on Investment

17.36%

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

$32,963

Deductible property tax

$7,700

Your total deduction

$77,941

Your adjusted annual income

$150,000 - $77,941 = $72,059

Taxes on $72,059 (30%)

$21,618

Your old tax bill

$45,000

Your new tax bill

$21,618

Estimated tax savings

$23,382

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