BNBCalc.com Investment Analysis Report of 550 Lodgepole Dr, Marion, MT 59925, USA

5 bed • 3 bath • 12 guests • $875,000

BNB

Calc

Return Metrics

1.55% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

Revenue Appreciation Assumption:

Cash on Cash Return

1.55%

Cap Rate

7.12%

Return on Investment

17.83%

Annual Revenue

$87,385

AirDNA projects $435/night at 55% occupancy ($87,384).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,087

Annual Expenses

$25,040

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,428

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$728

Management & Platform Fees

$218

Platform Fee (i.e. Airbnb)

$218

Property Manager Fee

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$41,528

Deductible property tax

$8,663

Est. Depreciation Value

$411,154

Profit on this property

$62,345

Your total deduction

$399,000

So, your new taxable income is your previous income minus your total deduction ($150,000 - $399,000)

-$249,000

Your old tax bill

$45,000

Your new tax bill

-$74,700

Estimated tax savings

$119,700

550 Lodgepole Dr Marion, Montana, 59925-9712

5 bed • 3 bath • 12 guests • $875,000

Jeremy Werden

Co-Founder at BNBCalc

Edit my contact card

Annual Revenue

$87,385

Profit (Cash Flow)

$3,329

Cap Rate

7.1%

Annual Revenue

$87,385

AirDNA projects $435/night at 55% occupancy ($87,385)

Occupancy Rate

Avg Daily Rate

Return Metrics

1.55% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

1.55%

Cap Rate

7.12%

Return on Investment

17.83%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

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

$41,528

Deductible property tax

$8,663

Your total deduction

$118,888

Your adjusted annual income

$150,000 - $118,888 = $31,112

Taxes on $31,112 (30%)

$9,334

Your old tax bill

$45,000

Your new tax bill

$9,334

Estimated tax savings

$35,666

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