BNBCalc.com Investment Analysis Report of 876 Mountain Elk Rd, Bozeman, MT 59715, USA

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

BNB

Calc

Return Metrics

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

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

35.77%

Cap Rate

15.29%

Return on Investment

52.44%

Annual Revenue

$191,753

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

Revenue Percentile

Operating Expenses

Monthly Expenses

$3,237

Annual Expenses

$38,848

Utilities

$460

Internet + TV

$120

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$2,298

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,598

Management & Platform Fees

$479

Platform Fee (i.e. Airbnb)

$479

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$466,244

Profit on this property

$152,905

Your total deduction

$370,700

So, your new taxable income is your previous income minus your total deduction ($150,000 - $370,700)

-$220,700

Your old tax bill

$45,000

Your new tax bill

-$66,210

Estimated tax savings

$111,210

876 Mountain Elk Rd Bozeman, Montana, 59715-9423

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

Annual Revenue

$191,753

Profit (Cash Flow)

$85,453

Cap Rate

15.3%

Annual Revenue

$191,753

AirDNA projects $657/night at 61% occupancy ($146,379)

Occupancy Rate

Avg Daily Rate

Return Metrics

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

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

35.77%

Cap Rate

15.29%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$53,124

Your adjusted annual income

$150,000 - $53,124 = $96,876

Taxes on $96,876 (30%)

$29,063

Your old tax bill

$45,000

Your new tax bill

$29,063

Estimated tax savings

$15,937

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