BNBCalc.com Investment Analysis Report of 575 Coram Stage, Coram, MT 59913, USA

6 bed • 2 bath • 12 guests • $525,000

BNB

Calc

Return Metrics

39.35% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

39.35%

Cap Rate

16.99%

Return on Investment

54.81%

Annual Revenue

$133,767

AirDNA projects $763/night at 48% occupancy ($133,766).

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,713

Annual Expenses

$44,553

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,815

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,115

Management & Platform Fees

$1,438

Platform Fee (i.e. Airbnb)

$334

Property Manager Fee

$1,104

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

$24,917

Deductible property tax

$5,775

Est. Depreciation Value

$251,076

Profit on this property

$89,214

Your total deduction

$192,554

So, your new taxable income is your previous income minus your total deduction ($150,000 - $192,554)

-$42,554

Your old tax bill

$45,000

Your new tax bill

-$12,766

Estimated tax savings

$57,766

575 Coram Stage

Coram, Montana, 59913

6 bed • 2 bath • 12 guests • $525,000

Annual Revenue

$133,767

Profit (Cash Flow)

$53,226

Cap Rate

17.0%

Annual Revenue

$133,767

AirDNA projects $763/night at 48% occupancy ($133,767)

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 (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

$24,917

Deductible property tax

$5,775

Your total deduction

$21,418

Your adjusted annual income

$150,000 - $21,418 = $128,582

Taxes on $128,582 (30%)

$38,575

Your old tax bill

$45,000

Your new tax bill

$38,575

Estimated tax savings

$6,425

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