550 Lodgepole Dr
Marion, Montana, 59925-9712
5 bed • 3 bath • 12 guests • $875,000
Annual Revenue
$87,384
Profit (Cash Flow)
$3,328
Cash on Cash Return
1.6%
Annual Revenue
AirDNA projects $435/night at 55% occupancy ($87,384).
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
3%
Revenue Appreciation
0%
Cash on Cash Return
1.55%
Cap Rate
7.12%
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
$41,528
Deductible property tax
$8,662
Your total deduction
$124,599
Your adjusted annual income
$150,000 - $124,599 = $25,400
Taxes on $25,400 (30%)
$7,620
Your old tax bill
$45,000
Your new tax bill
$7,620
Estimated tax savings
$37,379
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