876 Mountain Elk Rd
Bozeman, Montana, 59715-9423
3 bed • 3.5 bath • 10 guests • $1,000,000
Annual Revenue
$191,753
Profit (Cash Flow)
$85,453
Cap Rate
15.3%
Annual Revenue
AirDNA projects $657/night at 61% occupancy ($146,379)
Occupancy Rate
Avg Daily Rate
Return Metrics
35.77% 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
35.77%
Cap Rate
15.29%
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
$47,461
Deductible property tax
$9,900
Your total deduction
$53,124
Your adjusted annual income
$150,000 - $53,124 = $96,876
Taxes on $96,876 (30%)
$29,063
Your old tax bill
$45,000
Your new tax bill
$29,063
Estimated tax savings
$15,937
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