47 Trumbull Ridge Rd Columbia Falls, MT, 59912
2 bed β’ 1 bath β’ 6 guests
Est. $5,156/mo

This property is for sale!
Contact Agent
Airbnb Investor Score
-$52,920
Annual Profit
1.8%
Cap Rate
-20.9%
Cash on Cash
$38,248
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $187/night at 56% occupancy ($38,248.35). Airbtics projects $267/night at 66% occupancy ($64,363).
Top 54% of comparables
Top 81% of comparables
Seasonality
Sign up to view the full seasonality chart
15
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$64,596
Avg annual revenue
66%
Avg occupancy rate
$267
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$60k
$85k
$115k
Sign up to see the data on 15 all comparables
-$52,920
Profit
Revenue
$38,248
Operating Expenses
$18,652
Operating Income
$19,596
Mortgage & Taxes
$72,516
Profit (Cash Flow)
-$52,920
$253,500
Cash Investment
Down Payment
$215,000
Renos & Furnishing
$6,250
Closing Costs
$32,250
Total
$253,500
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-20.87%
Cap Rate
1.82%
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
$51,021
Deductible property tax
$10,642
Your total deduction
$283,198
Your adjusted annual income
$150,000 - $283,198 = -$133,198
Taxes on -$133,198 (30%)
-$39,960
Your old tax bill
$45,000
Your new tax bill
-$39,960
Estimated tax savings
$84,960
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:
-
Size:
-
Type:
SFR
Parking:
-
Heating:
-
Sold Comparables
Property Details
- MLS Status: Active
- Property Use: SFR
- Stories: -
- Lot size: -
- Building area: -
- Garage: Yes
- Heating:
- Pool: No
- Fireplaces: -
- Basement: No
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: -
- Flood Zone: No
Tax Info
- Year Assessed:
- Assessed Value: -
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: -