959 Colorado Ave Whitefish, Montana, 59937-3414
4 bed • 3 bath • 12 guests • $1,250,000
Annual Revenue
$100,194
Profit (Cash Flow)
-$10,823
Cap Rate
5.9%
Annual Revenue
AirDNA projects $508/night at 54% occupancy ($100,194)
Occupancy Rate
Avg Daily Rate
Return Metrics
-3.62% 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
-3.62%
Cap Rate
5.87%
Tax Calculator (USA)
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
$59,326
Deductible property tax
$12,375
Your total deduction
$183,982
Your adjusted annual income
$150,000 - $183,982 = -$33,982
Taxes on -$33,982 (30%)
-$10,195
Your old tax bill
$45,000
Your new tax bill
-$10,195
Estimated tax savings
$55,195
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