BNBCalc Short Term Rental Investment Analysis 803 5th Ave E, Polson, MT 59860, USA

2 bed • 2 bath • 6 guests • $205,000

BNB

Calc

Report by:

krp.1993@yahoo.com

Annual Revenue

$26,206

Profit (Cash Flow)

-$4,949

Cap Rate

4.3%

Annual Revenue

$26,206

AirDNA projects $214/night at 43% occupancy ($33,609).

BNB Calc projects a 41% occupancy rate, $175 rate per night.

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

Return Metrics

-9.22% cash on cash return is a poor return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	-$4,949	-$9,898	-$14,847	-$19,796	-$24,746	-$49,492	-$148,476
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$2,013	$4,152	$6,422	$8,832	$11,390	$26,755	$164,000
Down Payment	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000	$41,000
Property Appreciation	$6,150	$12,484	$19,009	$25,729	$32,651	$70,502	$292,588
Total Return	$44,214	$47,738	$51,583	$55,764	$60,295	$88,766	$349,112

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

-9.22%

Cap Rate

4.33%

Return on Investment

5.99%

803 5th Ave E Polson, Montana, 59860-7028

2 bed • 2 bath • 6 guests

Purchase Price

Est. $983/mo

Inquire about this property

Contact Agent

$26,206

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

-$4,949

Profit

Revenue

$26,206

Operating Expenses

$17,327

Operating Income

$8,879

Mortgage & Taxes

$13,829

Profit (Cash Flow)

-$4,949

$53,650

Cash Investment

Down Payment

$41,000

Renos & Furnishing

$6,500

Closing Costs

$6,150

Total

$53,650

DSCR Ratio

Weak

0.64

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

-9.22%

Cap Rate

4.33%

Return on Investment

5.99%

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

$9,730

Deductible property tax

$2,029

Your total deduction

$26,155

Your adjusted annual income

$150,000 - $26,155 = $123,845

Taxes on $123,845 (30%)

$37,153

Your old tax bill

$45,000

Your new tax bill

$37,153

Estimated tax savings

$7,847

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