BNBCalc.com Investment Analysis Report of 114 S 7th Ave, Bozeman, MT 59715, USA

4 bed • 2 bath • 8 guests • $750,000

BNB

Calc

Return Metrics

2.24% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

2.24%

Cap Rate

7.29%

Return on Investment

18.56%

Annual Revenue

$78,593

AirDNA projects $371/night at 58% occupancy ($78,593).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,991

Annual Expenses

$23,897

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,355

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$655

Management & Platform Fees

$196

Platform Fee (i.e. Airbnb)

$196

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

$35,596

Deductible property tax

$7,425

Est. Depreciation Value

$352,143

Profit on this property

$54,696

Your total deduction

$340,468

So, your new taxable income is your previous income minus your total deduction ($150,000 - $340,468)

-$190,468

Your old tax bill

$45,000

Your new tax bill

-$57,140

Estimated tax savings

$102,140

114 S 7th Ave Bozeman, Montana, 59715-4403

4 bed • 2 bath • 8 guests • $750,000

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$78,593

Profit (Cash Flow)

$4,104

Cap Rate

7.3%

Annual Revenue

$78,593

AirDNA projects $371/night at 58% occupancy ($78,593)

Occupancy Rate

Avg Daily Rate

Return Metrics

2.24% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

2.24%

Cap Rate

7.29%

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

$35,596

Deductible property tax

$7,425

Your total deduction

$100,564

Your adjusted annual income

$150,000 - $100,564 = $49,436

Taxes on $49,436 (30%)

$14,831

Your old tax bill

$45,000

Your new tax bill

$14,831

Estimated tax savings

$30,169

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