Resources

Pricing

Section 8 Map

STR Tax Guide

Blog

Lead Form

BNBCalc Short Term Rental Investment Analysis 155 Seville Ln, Coram, MT, 59913

7 bed • 4 bath • 21 guests • $1,519,300

BNB

Calc

Annual Revenue

$198,218

Profit (Cash Flow)

$56,282

Cap Rate

10.5%

Annual Revenue

$198,218

AirDNA projects $873/night at 31% occupancy ($98,845). Airbtics projects $1,005/night at 54% occupancy ($198,217). Airbtics predicts this property will perform in the 51% revenue percentile

BNB Calc projects a 54% occupancy rate, $1,005 rate per night.

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

Percentiles25%50%75%90%
Revenue$96,604$169,826$293,864$387,065
Occupancy40%54%66%73%
Nightly Rate$655$852$1,205$1,427

Seasonality (Profit by Month)

Sign up to view the full seasonality chart

Airbnb Comparables

Airbnb name
Revenue
Rate/night
Occupancy
Beds
Baths
Night
Cleaning
Pool
Tub
Pets
W/D
Reviews
$61,272
$235
69%
641$640❌❌✅Y / Y⭐️ 5 (69)
$411,394
$1,268
88%
641$620❌❌✅Y / Y⭐️ 5 (59)
$307,100
$931
89%
631$580❌❌✅Y / Y⭐️ 5 (87)
$127,676
$620
56%
633$400✅❌✅Y / Y⭐️ 5 (10)
$131,486
$820
39%
643$400❌❌✅Y / Y⭐️ 5 (27)
$170,048
$1,005
45%
861$450❌❌✅Y / Y⭐️ 4.5 (4)
$348,308
$1,439
66%
764$700❌❌❌Y / Y⭐️ 5 (9)
$78,812
$426
49%
65.52$400❌✅❌Y / Y⭐️ 5 (41)
$196,059
$864
62%
761$901✅✅❌Y / Y⭐️ 5 (13)
$128,265
$587
59%
662$500❌✅❌Y / Y⭐️ 5 (48)
$271,271
$1,250
59%
64.53$375❌✅✅Y / Y⭐️ 5 (12)
$193,290
$1,422
37%
65.53$600✅❌❌Y / Y⭐️ 5 (9)
$95,602
$761
34%
764$750❌❌❌Y / Y⭐️ 4.5 (3)
$135,751
$655
56%
632$275✅✅✅Y / Y⭐️ 4.9 (68)
$146,192
$547
72%
632$425❌✅❌Y / Y⭐️ 5 (89)
$141,631
$772
50%
632$295❌✅❌Y / Y⭐️ 5 (36)
$259,627
$1,404
49%
76.53$800❌✅❌Y / Y⭐️ 5 (4)
$330,769
$1,238
73%
63.54$645❌✅❌Y / Y⭐️ 5 (30)
$322,720
$1,154
76%
63.54$645❌✅❌Y / Y⭐️ 5 (17)
$297,596
$1,126
72%
65.54$650❌❌❌Y / Y⭐️ 5 (7)
$192,545
$1,096
48%
735$0❌✅✅Y / Y⭐️ 4.5 (3)
$180,466
$767
64%
643$300❌✅❌Y / Y⭐️ 5 (12)
$146,029
$937
40%
633$650❌✅❌Y / Y⭐️ 5 (17)
$120,790
$579
57%
771$915❌✅❌Y / Y⭐️ 4.8 (25)
$411,090
$2,160
52%
665$500✅✅❌Y / Y⭐️ 0 (2)
$251,333
$1,962
35%
77.51$0✅✅❌Y / Y⭐️ 0 (2)
$284,002
$1,222
60%
75.54$500✅✅❌Y / Y⭐️ 5 (34)
$433,983
$3,825
31%
89.51$0✅✅❌Y / Y⭐️ 0 (1)
$233,466
$676
94%
633$450❌❌❌Y / Y⭐️ 5 (12)
$91,565
$586
41%
66.52$610❌✅❌Y / Y⭐️ 4.5 (12)
$82,148
$411
50%
641$720❌✅❌Y / Y⭐️ 5 (4)
$101,268
$401
69%
642$0❌✅❌Y / Y⭐️ 5 (10)
$169,008
$688
66%
6530$400❌✅❌Y / Y⭐️ 5 (14)
$102,647
$758
37%
64.51$0❌✅❌Y / Y⭐️ 0 (0)
$132,980
$1,101
33%
764$499❌❌❌Y / Y⭐️ 4.6 (5)
$117,318
$1,034
31%
634$500❌❌❌Y / Y⭐️ 5 (6)
$153,720
$840
50%
761$910❌✅❌Y / Y⭐️ 5 (19)

Return Metrics

15.35% cash on cash return is a great return over the next 1 year

Investment Value Over Time

Y1Y2Y3Y4Y5Y10Y30
Profit (Cummulative)$56,282$112,564$168,847$225,129$281,411$562,823$1,688,471
Revenue Appreciation$0$0$0$0$0$0$0
Home Equity$1,215,440$1,215,440$1,215,440$1,215,440$1,215,440$1,215,440$1,215,440
Down Payment$303,860$303,860$303,860$303,860$303,860$303,860$303,860
Property Appreciation$45,579$92,525$140,880$190,685$241,985$522,512$2,168,439
Total Return$1,621,161$1,724,390$1,829,027$1,935,115$2,042,697$2,604,636$5,376,211

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

15.35%

Cap Rate

10.45%

Return on Investment

31.87%

property-location

155 Seville Ln Coram, Montana, 59913

7 bed • 4 bath • 21 guests

Est. $7,287/mo

Agent

Inquire about this property

Contact Agent

$1,519,300

Zestimate

92

Airbnb Investor Score

$56,282

Annual Profit

10.5%

Cap Rate

15.4%

Cash on Cash

$198,218

Annual Revenue

This property is projected to be in the top 51% revenue percentile compared to similar properties nearby.
Projected nightly rate is $873/night at 31% occupancy.Projected nightly rate is $1,005/night at 54% occupancy.

Top 51% of comparables

Top 40% of comparables

Seasonality

Sign up to view the full seasonality chart

38

Airbnb Comparables

Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.

$195,581

Avg annual revenue

54%

Avg occupancy rate

$1,005

Avg nightly rate

🏊‍♂️ Pool
🛁 Hot tub
🐶 Pet friendly

Any type

House

Apartment

Any min stay

Weekly min

Monthly min

4.8+ stars

Revenue per year

$60k

$180k

$305k

$435k

Sign up to see the data on 38 all comparables

$56,282

Profit

Revenue

$198,218

Operating Expenses

$39,448

Operating Income

$158,770

Mortgage & Taxes

$102,487

Profit (Cash Flow)

$56,282

$366,439

Cash Investment

Down Payment

$303,860

Renos & Furnishing

$17,000

Closing Costs

$45,579

Total

$366,439

DSCR Ratio

Strong

1.55

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

15.35%

Cap Rate

10.45%

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

$72,108

Deductible property tax

$15,041

Your total deduction

$96,578

Your adjusted annual income

$150,000 - $96,578 = $53,422

Taxes on $53,422 (30%)

$16,027

Your old tax bill

$45,000

Your new tax bill

$16,027

Estimated tax savings

$28,973

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

Property Overview

View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.

Lot size:

1.2 sqft

Year built:

2016

Size:

2,550 sqft

Type:

MULTI_FAMILY

Parking:

-

Heating:

Radiant

Sold Comparables

Property Details

  • MLS Status: N/A
  • Property Use: MULTI_FAMILY
  • Stories: -
  • Lot size: 1.2 sqft
  • Building area: 2,550 sqft
  • Garage: No
  • Heating: Radiant
  • Pool: No
  • Fireplaces: -
  • Basement: Yes
  • Cooling: Wall Unit(s)
  • View: Mountain(s), Trees/Woods
  • Parking: -
  • Amenities: Dryer, Dishwasher, Microwave, Range, Refrigerator, Washer
  • Price per square foot: $595

Lot Info

  • Zoning: -
  • Land Use: -
  • Parcel Number: 07429529415070000
  • Flood Zone: No

Tax Info

  • Year Assessed: 2024
  • Assessed Value: $634,970
  • County Est. Land Value: -
  • Assessed Land Value: -
  • County Est. Structure Value: -

  • Market Estimate: $1,519,300

Schools

  • Elementary School: Glacier Gateway Elementary School with 4/10 star rating
  • Middle School: Columbia Falls 7-8 with 7/10 star rating
  • High School: Columbia Falls High School with 5/10 star rating