BNBCalc Short Term Rental Investment Analysis 63 Quinn Creek Rd, Bozeman, MT 59715, USA

5 bed • 3.5 bath • 12 guests • $1,000,000

BNB

Calc

Annual Revenue

$109,588

Profit (Cash Flow)

$14,805

Cap Rate

8.2%

Annual Revenue

$109,588

AirDNA projects $577/night at 52% occupancy ($109,587).

BNB Calc projects a 52% occupancy rate, $577 rate per night.

Revenue Percentile (property's earnings compare to others in the market}

Return Metrics

6.09% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$14,804	$29,609	$44,413	$59,218	$74,022	$148,045	$444,136
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$254,628	$310,763	$368,468	$427,810	$488,861	$822,476	$2,871,398

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

6.09%

Cap Rate

8.22%

Return on Investment

22.49%

63 Quinn Creek Rd Bozeman, Montana, 59715-9653

5 bed • 3.5 bath • 12 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$109,588

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$14,805

Profit

Revenue

$109,588

Operating Expenses

$27,326

Operating Income

$82,261

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$14,805

$242,875

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$12,875

Closing Costs

$30,000

Total

$242,875

DSCR Ratio

Acceptable

1.22

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

6.09%

Cap Rate

8.22%

Return on Investment

22.49%

STR 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 est deduction will be...

Deductible mortgage interest

$47,461

Deductible property tax

$9,900

Your total deduction

$86,040

Your adjusted annual income

$150,000 - $86,040 = $63,960

Taxes on $63,960 (30%)

$19,188

Your old tax bill

$45,000

Your new tax bill

$19,188

Estimated tax savings

$25,812

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com