BNBCalc.com Investment Analysis Report of 328 Karrow Ave, Whitefish, MT 59937, USA

4 bed • 3 bath • 12 guests • $850,000

BNB

Calc

Return Metrics

7% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

7%

Cap Rate

8.44%

Return on Investment

23.41%

Annual Revenue

$98,232

AirDNA projects $489/night at 54% occupancy ($96,446).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,204

Annual Expenses

$26,450

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,519

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$819

Management & Platform Fees

$246

Platform Fee (i.e. Airbnb)

$246

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

$40,342

Deductible property tax

$8,415

Est. Depreciation Value

$398,359

Profit on this property

$71,782

Your total deduction

$375,334

So, your new taxable income is your previous income minus your total deduction ($150,000 - $375,334)

-$225,334

Your old tax bill

$45,000

Your new tax bill

-$67,600

Estimated tax savings

$112,600

328 Karrow Ave Whitefish, Montana, 59937-3105

4 bed • 3 bath • 12 guests • $850,000

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

$98,232

Profit (Cash Flow)

$14,446

Cap Rate

8.4%

Annual Revenue

$98,232

AirDNA projects $489/night at 54% occupancy ($96,446)

Occupancy Rate

Avg Daily Rate

Return Metrics

7% 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

7%

Cap Rate

8.44%

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

$40,342

Deductible property tax

$8,415

Your total deduction

$103,958

Your adjusted annual income

$150,000 - $103,958 = $46,042

Taxes on $46,042 (30%)

$13,813

Your old tax bill

$45,000

Your new tax bill

$13,813

Estimated tax savings

$31,187

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