550 Lodgepole Dr
Marion, Montana, 59925-9712
5 bed • 3 bath • 12 guests • $875,000
Annual Revenue
$87,385
Profit (Cash Flow)
$3,329
Cap Rate
7.1%
Annual Revenue
AirDNA projects $435/night at 55% occupancy ($87,385)
Occupancy Rate
Avg Daily Rate
Return Metrics
1.55% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
1.55%
Cap Rate
7.12%
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
$41,528
Deductible property tax
$8,663
Your total deduction
$118,888
Your adjusted annual income
$150,000 - $118,888 = $31,112
Taxes on $31,112 (30%)
$9,334
Your old tax bill
$45,000
Your new tax bill
$9,334
Estimated tax savings
$35,666
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