166 Bull Elk Rd West Yellowstone, Montana
4 bed • 4.5 bath • 12 guests
Purchase Price
Est. $4,855/mo
$1,092,900
Zestimate
$103,017
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $729
- Occupancy
- 39%
$15k
$80k
$150k
$225k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$54,308
Profit
Revenue
$103,017
Operating Expenses
$37,889
Operating Income
$65,128
Mortgage & Taxes
$10,820
Profit (Cash Flow)
$54,308
$22,776
Cash Investment
Renos & Furnishing
$22,776
Total
$22,776
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
4.72%
Cap Rate
5.95%
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
$0
Deductible property tax
$10,820
Estimated gross deduction
$260,893
Your income tax rate
Estimated tax savings
$78,268
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...