NF-6758 Montana
3 bed • 2 bath • 9 guests
Purchase Price
Est. $1,599/mo
$54,809
Annual Revenue
Based on this property's saved daily rate and occupancy
Seasonality
Sign up to view the full seasonality chart
$6,146
Profit
Revenue
$57,651
Operating Expenses
$27,228
Operating Income
$30,423
Mortgage & Taxes
$24,278
Profit (Cash Flow)
$6,146
$91,277
Cash Investment
Down Payment
$71,980
Renos & Furnishing
$8,500
Closing Costs
$10,797
Total
$91,277
DSCR Ratio
Strong
Get prequalified to make an offer
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
3%
Loading...
Cash on Cash Return
6.73%
Cap Rate
8.45%
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
$17,081
Deductible property tax
$3,563
Estimated gross deduction
$103,295
Your income tax rate
Estimated tax savings
$30,989
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.