BNBCalc.com Investment Analysis Report of 1727 Lone Pine Dr, Billings, MT 59101, USA

3 bed • 3 bath • 6 guests • $400,000

BNB

Calc

Return Metrics

8.24% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

3%

Revenue Appreciation:

0%

Cash on Cash Return

8.24%

Cap Rate

8.82%

Return on Investment

24.05%

Annual Revenue

$56,277

AirDNA projects $214/night at 72% occupancy ($56,276).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,750

Annual Expenses

$20,996

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,169

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$469

Management & Platform Fees

$141

Platform Fee (i.e. Airbnb)

$141

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

$189,826

Profit on this property

$35,281

Your total deduction

$177,489

So, your new taxable income is your previous income minus your total deduction ($150,000 - $177,489)

-$27,489

Your old tax bill

$45,000

Your new tax bill

-$8,247

Estimated tax savings

$53,247

property-location

1727 Lone Pine Dr Billings, Montana, 59101-8973

3 bed • 3 bath • 6 guests

Purchase Price

Est. $1,919/mo

Agent

Inquire about this property

Contact Agent

$56,277

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

8.24%

Cap Rate

8.82%

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 est deduction will be...

Deductible mortgage interest

$18,984

Deductible property tax

$3,960

Your total deduction

$48,129

Your adjusted annual income

$150,000 - $48,129 = $101,871

Taxes on $101,871 (30%)

$30,561

Your old tax bill

$45,000

Your new tax bill

$30,561

Estimated tax savings

$14,439

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com