BNBCalc.com Investment Analysis Report of 198 Clydesdale Ln, Columbia Falls, MT 59912, USA

4 bed • 3 bath • 12 guests • $750,000

BNB

Calc

Return Metrics

25.77% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

25.77%

Cap Rate

13.04%

Return on Investment

42.07%

Annual Revenue

$128,171

AirDNA projects $566/night at 62% occupancy ($128,171).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,529

Annual Expenses

$30,342

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,768

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,068

Management & Platform Fees

$320

Platform Fee (i.e. Airbnb)

$320

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$352,303

Profit on this property

$97,829

Your total deduction

$297,495

So, your new taxable income is your previous income minus your total deduction ($150,000 - $297,495)

-$147,495

Your old tax bill

$45,000

Your new tax bill

-$44,248

Estimated tax savings

$89,248

198 Clydesdale Ln Columbia Falls, Montana, 59912-3911

4 bed • 3 bath • 12 guests • $750,000

Annual Revenue

$128,171

Profit (Cash Flow)

$47,237

Cap Rate

13.0%

Annual Revenue

$128,171

AirDNA projects $566/night at 62% occupancy ($128,171)

Occupancy Rate

Avg Daily Rate

Return Metrics

25.77% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

25.77%

Cap Rate

13.04%

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 estimated deduction will be...

Deductible mortgage interest

$35,596

Deductible property tax

$7,425

Your total deduction

$57,479

Your adjusted annual income

$150,000 - $57,479 = $92,521

Taxes on $92,521 (30%)

$27,756

Your old tax bill

$45,000

Your new tax bill

$27,756

Estimated tax savings

$17,244

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