817 Accolade Lp Belgrade, Montana
3 bed • 2.5 bath • 7 guests
Purchase Price
Est. $2,572/mo
$64,649
Annual Revenue
Manual override
- Avg Daily Rate
- $328
- Occupancy
- 54%
$20k
$35k
$50k
$70k
Sign up to see the data on 40 all comparables
Seasonality
Sign up to view the full seasonality chart
-$4,947
Profit
Revenue
$64,649
Operating Expenses
$28,872
Operating Income
$35,776
Mortgage & Taxes
$40,724
Profit (Cash Flow)
-$4,947
$118,635
Cash Investment
Down Payment
$92,640
Renos & Furnishing
$8,625
Closing Costs
$17,370
Total
$118,635
DSCR Ratio
Weak
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
-4.17%
Cap Rate
6.17%
STR Tax Calculator (USA)
Rental property owners can deduct depreciation, mortgage interest, and property taxes from their taxable income. See how much this property could save you. Read our tax guide.
If you buy this property, your estimated tax deduction will be...
Deductible mortgage interest
$28,854
Deductible property tax
$5,732
Estimated gross deduction
$166,038
Your income tax rate
Estimated tax savings
$49,811
Maximize the depreciation value on your tax returns. Get a free cost segregation benefit analysis from our engineering partner.
Plan to claim the STR loophole?
To deduct STR losses against W-2 income, the IRS requires you to materially participate. Log your hours so you have proof at tax time.