BNBCalc Short Term Rental Investment Analysis 876 Mountain Elk Rd, Bozeman, MT 59715, USA

3 bed • 3.5 bath • 10 guests • $1,000,000

BNB

Calc

Report by:

lade.ayediran@gmail.com

Annual Revenue

$191,753

Profit (Cash Flow)

$85,448

Cap Rate

15.3%

Annual Revenue

$191,753

AirDNA projects $657/night at 61% occupancy ($146,378).

BNB Calc projects a 70% occupancy rate, $750 rate per night.

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

Return Metrics

35.77% cash on cash return is a excellent return over the next 1 year

Investment Value Over Time

	Y1	Y2	Y3	Y4	Y5	Y10	Y30
Profit (Cummulative)	$85,448	$170,896	$256,345	$341,793	$427,241	$854,483	$2,563,450
Revenue Appreciation	$0	$0	$0	$0	$0	$0	$0
Home Equity	$9,824	$20,254	$31,327	$43,083	$55,565	$130,514	$800,000
Down Payment	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000	$200,000
Property Appreciation	$30,000	$60,900	$92,727	$125,508	$159,274	$343,916	$1,427,262
Total Return	$325,272	$452,050	$580,399	$710,385	$842,080	$1,528,914	$4,990,712

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

35.77%

Cap Rate

15.29%

Return on Investment

52.44%

876 Mountain Elk Rd Bozeman, Montana, 59715-9423

3 bed • 3.5 bath • 10 guests

Purchase Price

Est. $4,796/mo

Inquire about this property

Contact Agent

$191,753

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

$85,448

Profit

Revenue

$191,753

Operating Expenses

$38,848

Operating Income

$152,905

Mortgage & Taxes

$67,457

Profit (Cash Flow)

$85,448

$238,875

Cash Investment

Down Payment

$200,000

Renos & Furnishing

$8,875

Closing Costs

$30,000

Total

$238,875

DSCR Ratio

Strong

2.27

Get a pre-qualification letter

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

35.77%

Cap Rate

15.29%

Return on Investment

52.44%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$14,845

Your adjusted annual income

$150,000 - $14,845 = $135,155

Taxes on $135,155 (30%)

$40,547

Your old tax bill

$45,000

Your new tax bill

$40,547

Estimated tax savings

$4,453

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