613 S Sylvan Cir West Yellowstone MT 59758 West Yellowstone, MT, 59758
2 bed • 2 bath • 6 guests
Est. $2,302/mo
This property is for sale!
Contact Ellie
$0
Annual Revenue
BNBCalc predicts this property will get $313 per night with 67% occupancy, putting it in the top 47% revenue percentile compared to similar properties nearby.
Top 98% of comparables
Top 31% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
$78,551
Avg annual revenue
67%
Avg occupancy rate
$313
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$30k
$70k
$115k
$160k
Sign up to see the data on 40 all comparables
-$46,059
Profit
Revenue
$0
Operating Expenses
$13,680
Operating Income
-$13,680
Mortgage & Taxes
$32,379
Profit (Cash Flow)
-$46,059
$116,900
Cash Investment
Down Payment
$96,000
Renos & Furnishing
$6,500
Closing Costs
$14,400
Total
$116,900
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-39.4%
Cap Rate
-2.85%
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
$22,781
Deductible property tax
$4,752
Your total deduction
$99,749
Your adjusted annual income
$150,000 - $99,749 = $50,251
Taxes on $50,251 (30%)
$15,075
Your old tax bill
$45,000
Your new tax bill
$15,075
Estimated tax savings
$29,925
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:
7,492 sqft
Year built:
1999
Size:
1,240 sqft
Type:
SFR
Parking:
2
Heating:
Floor/Wall
Sold Comparables
| Address | Beds | Baths | Square Feet | $/SqFt | Lot Size | Year Built | Last Sale | Days on Market |
|---|---|---|---|---|---|---|---|---|
| 24 Boundary St | 3 | 2 | 2,945 | - | 14,985 | 1964 | $0 | - |
| 341 Washburn Cir | 2 | 2 | 1,135 | - | 8,364 | 1997 | $0 | - |
| 528 Grouse Ave | 3 | 2 | 2,240 | - | 16,204 | 1996 | $0 | - |
| 528 Campanula Ave | 3 | 2 | 1,120 | - | 8,930 | 1996 | $0 | - |
| 619 N Hayden St | 3 | 2 | 2,532 | - | 9,365 | 1997 | $0 | - |
| 601 N Electric St | 3 | 2 | 2,606 | - | 11,195 | 1998 | $0 | - |
| 217 Iris Rd | 2 | 1 | 1,092 | - | 14,985 | 1993 | $0 | - |
| 608 Apollinaris Ave | 4 | 2 | 2,816 | - | 7,492 | 2005 | $0 | - |
| 706 S Sylvan Cir | 4 | 2 | 2,546 | - | 8,538 | 2006 | $0 | - |
| 508 Cascade Ave | 3 | 2 | 1,568 | - | 9,365 | 2001 | $0 | - |
Property Details
- MLS Status: Active
- Property Use: Single Family Residence
- Stories: -
- Lot size: 7,492 sqft
- Building area: 1,240 sqft
- Garage: Yes
- Heating: Floor/wall
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: -
- View: -
- Parking: -
- Amenities: -
- Price per square foot: -
Lot Info
- Zoning: -
- Land Use: Residential
- Parcel Number: 06-0062-27-3-02-09-0000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $421,000
- County Est. Land Value: $98,694
- Assessed Land Value: -
- County Est. Structure Value: $322,306
Market Estimate: -
Ownership
- Name: Ronald Martin
- Owner Occupied: No
- Owner Mailing Address: 2463 New Holland Pike, Lancaster, PA 17601
- Years Owned: 0
- Home Equity: -
- Mortgage Balance Remaining: $0
- Financed amount: -
- Owner Type: Investor
- Lien: N/A
- Inherited: N/A
- Foreclosure: No