575 Coram Stage
Coram, Montana, 59913
6 bed • 2 bath • 12 guests • $465,000
Annual Revenue
$117,959
Profit (Cash Flow)
$32,935
Cap Rate
13.8%
Annual Revenue
AirDNA projects $734/night at 44% occupancy ($117,959)
Occupancy Rate
Avg Daily Rate
Return Metrics
27.11% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
27.11%
Cap Rate
13.82%
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
$22,069
Deductible property tax
$4,604
Your total deduction
$33,504
Your adjusted annual income
$150,000 - $33,504 = $116,496
Taxes on $116,496 (30%)
$34,949
Your old tax bill
$45,000
Your new tax bill
$34,949
Estimated tax savings
$10,051
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