BNBCalc.com Investment Analysis Report of 63 Quinn Creek Rd, Bozeman, MT 59715, USA

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

BNB

Calc

Return Metrics

5.85% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

5.85%

Cap Rate

8.16%

Return on Investment

22.24%

Annual Revenue

$109,588

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,327

Annual Expenses

$27,926

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,613

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$913

Management & Platform Fees

$274

Platform Fee (i.e. Airbnb)

$274

Property Manager Fee

$0

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$468,804

Profit on this property

$81,661

Your total deduction

$444,504

So, your new taxable income is your previous income minus your total deduction ($150,000 - $444,504)

-$294,504

Your old tax bill

$45,000

Your new tax bill

-$88,351

Estimated tax savings

$133,351

property-location

63 Quinn Creek Rd Bozeman, Montana, 59715-9653

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

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Annual Revenue

$109,588

Profit (Cash Flow)

$14,209

Cap Rate

8.2%

Annual Revenue

$109,588

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

Occupancy Rate

Avg Daily Rate

Return Metrics

5.85% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.85%

Cap Rate

8.16%

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

$125,136

Your adjusted annual income

$150,000 - $125,136 = $24,864

Taxes on $24,864 (30%)

$7,459

Your old tax bill

$45,000

Your new tax bill

$7,459

Estimated tax savings

$37,541

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 recomend LearnLikeACPA.com