BNBCalc.com Investment Analysis Report of 1100 Spiller Rd, Penticton, BC V2A 8T3, Canada

3 bed • 3 bath • 6 guests • $950,000

BNB

Calc

Return Metrics

4.77% cash on cash return is a fair return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

4.77%

Cap Rate

7.88%

Return on Investment

21.42%

Annual Revenue

$101,848

AirDNA projects $429/night at 65% occupancy ($101,848).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,243

Annual Expenses

$26,920

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,549

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$849

Management & Platform Fees

$255

Platform Fee (i.e. Airbnb)

$255

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

$45,088

Deductible property tax

$9,405

Est. Depreciation Value

$443,136

Profit on this property

$74,928

Your total deduction

$422,701

So, your new taxable income is your previous income minus your total deduction ($150,000 - $422,701)

-$272,701

Your old tax bill

$45,000

Your new tax bill

-$81,810

Estimated tax savings

$126,810

1100 Spiller Rd Penticton, British Columbia, V2A 8T3

3 bed • 3 bath • 6 guests • $950,000

Edit my contact card

Annual Revenue

$101,848

Profit (Cash Flow)

$10,848

Cap Rate

7.9%

Annual Revenue

$101,848

AirDNA projects $429/night at 65% occupancy ($101,848)

Occupancy Rate

Avg Daily Rate

Return Metrics

4.77% 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

4.77%

Cap Rate

7.88%

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

$45,088

Deductible property tax

$9,405

Your total deduction

$120,861

Your adjusted annual income

$150,000 - $120,861 = $29,139

Taxes on $29,139 (30%)

$8,742

Your old tax bill

$45,000

Your new tax bill

$8,742

Estimated tax savings

$36,258

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