2607 Carl St
Billings, Montana, 59102-1303
5 bed • 2 bath • 14 guests • $375,000
Annual Revenue
$44,742
Profit (Cash Flow)
-$50
Cap Rate
6.7%
Annual Revenue
AirDNA projects $245/night at 50% occupancy ($44,742)
Occupancy Rate
Avg Daily Rate
Return Metrics
-0.05% cash on cash return is a poor return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
-0.05%
Cap Rate
6.73%
Tax Calculator (USA)
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
$17,798
Deductible property tax
$3,712
Your total deduction
$53,776
Your adjusted annual income
$150,000 - $53,776 = $96,224
Taxes on $96,224 (30%)
$28,867
Your old tax bill
$45,000
Your new tax bill
$28,867
Estimated tax savings
$16,133
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