337 Juniper Rd Somers, Montana, 59932
2 bed • 1 bath • 4 guests • $400,000
Annual Revenue
$56,912
Profit (Cash Flow)
$8,858
Cap Rate
9.0%
Annual Revenue
AirDNA projects $318/night at 49% occupancy ($56,912)
Occupancy Rate
Avg Daily Rate
Return Metrics
9.01% 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
9.01%
Cap Rate
8.95%
Tax Calculator (USA)
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
$3,960
Your total deduction
$47,096
Your adjusted annual income
$150,000 - $47,096 = $102,904
Taxes on $102,904 (30%)
$30,871
Your old tax bill
$45,000
Your new tax bill
$30,871
Estimated tax savings
$14,129
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