2607 Carl St
Billings, Montana, 59102-1303
5 bed • 2 bath • 14 guests • $375,000
Annual Revenue
$44,742
Profit (Cash Flow)
-$50
Cash on Cash Return
-0.1%
Annual Revenue
AirDNA projects $245/night at 50% occupancy ($44,742).
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.05% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.05%
Cap Rate
6.73%
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
$17,797
Deductible property tax
$3,712
Your total deduction
$59,376
Your adjusted annual income
$150,000 - $59,376 = $90,623
Taxes on $90,623 (30%)
$27,187
Your old tax bill
$45,000
Your new tax bill
$27,187
Estimated tax savings
$17,812
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