BNBCalc.com Investment Analysis Report of 120 Breezy Bay Dr, West Glacier, MT 59936, USA

4 bed • 4 bath • 14 guests • $1,200,000

BNB

Calc

Return Metrics

10.89% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

10.89%

Cap Rate

9.35%

Return on Investment

27.54%

Annual Revenue

$144,695

AirDNA projects $619/night at 64% occupancy ($144,695).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,708

Annual Expenses

$32,490

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,906

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$1,206

Management & Platform Fees

$362

Platform Fee (i.e. Airbnb)

$362

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,717

Profit on this property

$112,205

Your total deduction

$516,345

So, your new taxable income is your previous income minus your total deduction ($150,000 - $516,345)

-$366,345

Your old tax bill

$45,000

Your new tax bill

-$109,904

Estimated tax savings

$154,904

120 Breezy Bay Dr West Glacier, Montana, 59936

4 bed • 4 bath • 14 guests • $1,200,000

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

$144,695

Profit (Cash Flow)

$31,265

Cap Rate

9.4%

Annual Revenue

$144,695

AirDNA projects $619/night at 64% occupancy ($144,695)

Occupancy Rate

Avg Daily Rate

Return Metrics

10.89% cash on cash return is a good return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

10.89%

Cap Rate

9.35%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$135,097

Your adjusted annual income

$150,000 - $135,097 = $14,903

Taxes on $14,903 (30%)

$4,471

Your old tax bill

$45,000

Your new tax bill

$4,471

Estimated tax savings

$40,529

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