45 Alder Way Whitefish, Montana, 59937-8090
3 bed • 2 bath • 8 guests
Est. $2,833/mo
This property is for sale!
Contact Agent
$46,744
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
Projected nightly rate is $237/night at 54% occupancy.Projected nightly rate is $207/night at 65% occupancy.
Top 81% of comparables
Top 28% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$53,597
Avg annual revenue
65%
Avg occupancy rate
$207
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$25k
$65k
$105k
$145k
Sign up to see the data on 40 all comparables
-$12,853
Profit
Revenue
$46,744
Operating Expenses
$19,757
Operating Income
$26,987
Mortgage & Taxes
$39,840
Profit (Cash Flow)
-$12,853
$144,338
Cash Investment
Down Payment
$118,120
Renos & Furnishing
$8,500
Closing Costs
$17,718
Total
$144,338
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-8.9%
Cap Rate
4.56%
STR 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 est deduction will be...
Deductible mortgage interest
$28,030
Deductible property tax
$5,847
Your total deduction
$72,536
Your adjusted annual income
$150,000 - $72,536 = $77,464
Taxes on $77,464 (30%)
$23,239
Your old tax bill
$45,000
Your new tax bill
$23,239
Estimated tax savings
$21,761
Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com
Property Overview
View property info, current ownership, recently sold comps, school zone ratings, area rents, and more.
Lot size:
-
Year built:
1975
Size:
1,162 sqft
Type:
CONDO
Parking:
-
Heating:
Electric
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 32 Alder Way | 3 | 2 | 968 | - | 0 | 1975 | $0 | - |
| 12 Tamarack Ln | 3 | 2 | 1,162 | - | 0 | 1975 | $0 | - |
| 49 Alder Way | 1 | 1 | 484 | - | 0 | 1975 | $0 | - |
| 61 Limber Pne | 2 | 2 | 896 | - | 0 | 1977 | $0 | 24 |
| 69 Limber Pne | 3 | 2 | 896 | - | 0 | 1977 | $0 | - |
| 114 Cedar Way | 3 | 2 | 1,255 | - | 0 | 1990 | $0 | - |
| 38 Alder Way | 3 | 2 | 1,162 | - | 0 | 1975 | $0 | - |
| 92 Cedar Way | 3 | 2 | 1,046 | - | 0 | 1981 | $0 | 18 |
| 93 Cedar Way | 3 | 2 | 1,046 | - | 0 | 1981 | $0 | 17 |
| 26 Alder Way | 3 | 2 | 968 | - | 0 | 1975 | $0 | 13 |
Property Details
- MLS Status: Active
- Property Use: Condominium Unit (Residential)
- Stories: -
- Lot size: -
- Building area: 1,162 sqft
- Garage: No
- Heating: Electric
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 07-4292-12-3-04-01-7003
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $390,200
- County Est. Land Value: $235,702
- Assessed Land Value: -
- County Est. Structure Value: $154,498
Market Estimate: -
Sale history
| Date | Sale Price | % Financed | Buyer |
|---|---|---|---|
| 06/14/23 | $0 | 0% | Glacier Peak Partners Llc |
| 11/16/20 | $0 | 0% | Nora Sylvia Wallenius, Samantha Sierra Roe |
| 08/02/05 | $0 | 0% | Thomas M Connolly, Rena Wallenius |
Ownership
- Name: Glacier Peak Partners Llc
- Owner Occupied: No
- Owner Mailing Address: 34 Bushwood Cir, Ladera Ranch, CA 92694
- Years Owned: 16
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: No
- Inherited: No
- Foreclosure: No