640 Crestwood Ct Whitefish, Montana, 59937
3 bed • 2 bath • 9 guests
Est. $4,083/mo

Inquire about this property
Contact Agent
$851,300
Zestimate
Airbnb Investor Score
-$15,831
Annual Profit
4.9%
Cap Rate
-7.7%
Cash on Cash
$63,534
Annual Revenue
This property is projected to be in the top 48% revenue percentile compared to similar properties nearby.
AirDNA projects $351/night at 45% occupancy ($57,690.28). Airbtics projects $355/night at 49% occupancy ($63,534).
Top 51% of comparables
Top 36% 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.
$66,137
Avg annual revenue
49%
Avg occupancy rate
$355
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
$20k
$70k
$120k
$175k
Sign up to see the data on 40 all comparables
-$15,831
Profit
Revenue
$63,534
Operating Expenses
$21,939
Operating Income
$41,595
Mortgage & Taxes
$57,426
Profit (Cash Flow)
-$15,831
$204,299
Cash Investment
Down Payment
$170,260
Renos & Furnishing
$8,500
Closing Costs
$25,539
Total
$204,299
DSCR Ratio
Weak
Get a pre-qualification letter
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-7.74%
Cap Rate
4.88%
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
$40,404
Deductible property tax
$8,428
Your total deduction
$101,341
Your adjusted annual income
$150,000 - $101,341 = $48,659
Taxes on $48,659 (30%)
$14,598
Your old tax bill
$45,000
Your new tax bill
$14,598
Estimated tax savings
$30,402
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:
0.27 sqft
Year built:
1996
Size:
1,574 sqft
Type:
SINGLE_FAMILY
Parking:
-
Heating:
Other
Sold Comparables
Property Details
- MLS Status: N/A
- Property Use: SINGLE_FAMILY
- Stories: -
- Lot size: 0.27 sqft
- Building area: 1,574 sqft
- Garage: No
- Heating: Other
- Pool: No
- Fireplaces: -
- Basement: Yes
- Cooling: Central
- View: -
- Parking: Garage - Attached
- Amenities: -
- Price per square foot: $540
Lot Info
- Zoning: -
- Land Use: -
- Parcel Number: 07429225108040000
- Flood Zone: No
Tax Info
- Year Assessed: 2024
- Assessed Value: $744,734
- County Est. Land Value: -
- Assessed Land Value: -
- County Est. Structure Value: -
Market Estimate: $851,300
Schools
- High School: Whitefish High School with 8/10 star rating