803 5th Ave E
Polson, Montana, 59860-7028
2 bed • 2 bath • 6 guests • $205,000
Annual Revenue
$26,206
Profit (Cash Flow)
-$4,944
Cash on Cash Return
-9.2%
Annual Revenue
AirDNA projects $214/night at 43% occupancy ($33,609).
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
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
$9,729
Deductible property tax
$2,029
Your total deduction
$37,167
Your adjusted annual income
$150,000 - $37,167 = $112,832
Taxes on $112,832 (30%)
$33,849
Your old tax bill
$45,000
Your new tax bill
$33,849
Estimated tax savings
$11,150
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