1727 Lone Pine Dr
Billings, Montana, 59101-8973
3 bed • 3 bath • 6 guests • $400,000
Annual Revenue
$56,276
Profit (Cash Flow)
$8,304
Cash on Cash Return
8.2%
Annual Revenue
AirDNA projects $214/night at 72% occupancy ($56,276).
Occupancy Rate
Avg Daily Rate
Return Metrics
8.24% cash on cash return is a solid return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
8.24%
Cap Rate
8.82%
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
$18,984
Deductible property tax
$3,959
Your total deduction
$52,049
Your adjusted annual income
$150,000 - $52,049 = $97,950
Taxes on $97,950 (30%)
$29,385
Your old tax bill
$45,000
Your new tax bill
$29,385
Estimated tax savings
$15,614
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