BNBCalc.com Investment Analysis Report of 130 North Easy Street, Missoula, MT, USA

3 bed • 1 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

14.66% 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

14.66%

Cap Rate

10.41%

Return on Investment

30.55%

Annual Revenue

$63,626

AirDNA projects $260/night at 67% occupancy ($63,625).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,829

Annual Expenses

$21,951

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,230

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$530

Management & Platform Fees

$159

Platform Fee (i.e. Airbnb)

$159

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

$18,984

Deductible property tax

$3,960

Est. Depreciation Value

$189,506

Profit on this property

$41,674

Your total deduction

$170,776

So, your new taxable income is your previous income minus your total deduction ($150,000 - $170,776)

-$20,776

Your old tax bill

$45,000

Your new tax bill

-$6,233

Estimated tax savings

$51,233

130 North Easy Street Missoula, Montana, 59802-5476

3 bed • 1 bath • 6 guests • $400,000

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

$63,626

Profit (Cash Flow)

$14,698

Cap Rate

10.4%

Annual Revenue

$63,626

AirDNA projects $260/night at 67% occupancy ($63,626)

Occupancy Rate

Avg Daily Rate

Return Metrics

14.66% 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

14.66%

Cap Rate

10.41%

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

$18,984

Deductible property tax

$3,960

Your total deduction

$41,640

Your adjusted annual income

$150,000 - $41,640 = $108,360

Taxes on $108,360 (30%)

$32,508

Your old tax bill

$45,000

Your new tax bill

$32,508

Estimated tax savings

$12,492

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