575 Coram Stage
Coram, Montana, 59913
6 bed • 2 bath • 12 guests • $525,000
Annual Revenue
$133,766
Profit (Cash Flow)
$53,226
Cash on Cash Return
39.4%
Annual Revenue
AirDNA projects $763/night at 48% occupancy ($133,766).
Occupancy Rate
Avg Daily Rate
Return Metrics
39.35% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
39.35%
Cap Rate
16.99%
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
$24,917
Deductible property tax
$5,775
Your total deduction
$27,913
Your adjusted annual income
$150,000 - $27,913 = $122,086
Taxes on $122,086 (30%)
$36,625
Your old tax bill
$45,000
Your new tax bill
$36,625
Estimated tax savings
$8,374
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