BNBCalc.com Investment Analysis Report of 575 Coram Stage, Coram, MT 59913, USA

6 bed • 2 bath • 12 guests • $465,000

BNB

Calc

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%

Return on Investment

42.36%

Annual Revenue

$117,959

AirDNA projects $734/night at 44% occupancy ($117,959).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,472

Annual Expenses

$53,668

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,683

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$983

Management & Platform Fees

$2,349

Platform Fee (i.e. Airbnb)

$295

Property Manager Fee

$2,054

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

$22,069

Deductible property tax

$4,604

Est. Depreciation Value

$223,442

Profit on this property

$64,291

Your total deduction

$185,824

So, your new taxable income is your previous income minus your total deduction ($150,000 - $185,824)

-$35,824

Your old tax bill

$45,000

Your new tax bill

-$10,747

Estimated tax savings

$55,747

property-location

575 Coram Stage Coram, Montana, 59913

6 bed • 2 bath • 12 guests

Est. $2,230/mo

Agent

Inquire about this property

Contact Agent

$117,959

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

27.11%

Cap Rate

13.82%

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

$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