BNBCalc.com Investment Analysis Report of 803 5th Ave E, Polson, MT 59860, USA

2 bed • 2 bath • 6 guests • $205,000

BNB

Calc

Return Metrics

-9.21% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-9.21%

Cap Rate

4.33%

Return on Investment

6%

Annual Revenue

$26,206

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,444

Annual Expenses

$17,327

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$918

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$218

Management & Platform Fees

$66

Platform Fee (i.e. Airbnb)

$66

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

$9,730

Deductible property tax

$2,029

Est. Depreciation Value

$98,576

Profit on this property

$8,879

Your total deduction

$101,455

So, your new taxable income is your previous income minus your total deduction ($150,000 - $101,455)

$48,545

Your old tax bill

$45,000

Your new tax bill

$14,563

Estimated tax savings

$30,437

803 5th Ave E

Polson, Montana, 59860-7028

2 bed • 2 bath • 6 guests • $205,000

Annual Revenue

$26,206

Profit (Cash Flow)

-$4,945

Cap Rate

4.3%

Annual Revenue

$26,206

AirDNA projects $214/night at 43% occupancy ($33,610)

Occupancy Rate

Avg Daily Rate

Return Metrics

-9.21% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-9.21%

Cap Rate

4.33%

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 estimated deduction will be...

Deductible mortgage interest

$9,730

Deductible property tax

$2,029

Your total deduction

$34,255

Your adjusted annual income

$150,000 - $34,255 = $115,745

Taxes on $115,745 (30%)

$34,723

Your old tax bill

$45,000

Your new tax bill

$34,723

Estimated tax savings

$10,277

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 reccomend LearnLikeACPA.com