BNBCalc.com Investment Analysis Report of 1021 Old Main Rd, Naramata, BC V0H 1N0, Canada

4 bed • 3 bath • 8 guests • $1,300,000

BNB

Calc

Return Metrics

-14.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-14.65%

Cap Rate

3.25%

Return on Investment

2.05%

Annual Revenue

$64,327

AirDNA projects $259/night at 68% occupancy ($64,326).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,837

Annual Expenses

$22,042

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,236

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$536

Management & Platform Fees

$161

Platform Fee (i.e. Airbnb)

$161

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

$61,699

Deductible property tax

$12,870

Est. Depreciation Value

$605,613

Profit on this property

$42,284

Your total deduction

$637,898

So, your new taxable income is your previous income minus your total deduction ($150,000 - $637,898)

-$487,898

Your old tax bill

$45,000

Your new tax bill

-$146,370

Estimated tax savings

$191,370

1021 Old Main Rd Naramata, British Columbia, V0H 1N0

4 bed • 3 bath • 8 guests • $1,300,000

Edit my contact card

Annual Revenue

$64,327

Profit (Cash Flow)

-$45,400

Cap Rate

3.3%

Annual Revenue

$64,327

AirDNA projects $259/night at 68% occupancy ($64,327)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.65% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-14.65%

Cap Rate

3.25%

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

$61,699

Deductible property tax

$12,870

Your total deduction

$225,402

Your adjusted annual income

$150,000 - $225,402 = -$75,402

Taxes on -$75,402 (30%)

-$22,621

Your old tax bill

$45,000

Your new tax bill

-$22,621

Estimated tax savings

$67,621

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