22 Skyscape Dr Belgrade, Montana
4 bed • 3.5 bath • 12 guests
Purchase Price
Est. $2,288/mo
$64,542
Annual Revenue
Median of 25 selected comps
- Avg Daily Rate
- $413
- Occupancy
- 43%
$15k
$140k
$265k
$400k
Sign up to see the data on 50 all comparables
Seasonality
Sign up to view the full seasonality chart
$954
Profit
Revenue
$64,542
Operating Expenses
$28,847
Operating Income
$35,695
Mortgage & Taxes
$34,740
Profit (Cash Flow)
$954
$138,378
Cash Investment
Down Payment
$103,000
Renos & Furnishing
$19,928
Closing Costs
$15,450
Total
$138,378
DSCR Ratio
Acceptable
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
0.68%
Cap Rate
6.93%
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
$24,442
Deductible property tax
$5,098
Estimated gross deduction
$150,140
Your income tax rate
Estimated tax savings
$45,042
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...