BNBCalc.com Investment Analysis Report of 111 Thakur St, Saskatoon, SK S0K 2T0, Canada

6 bed • 3.5 bath • 14 guests • $430,000

BNB

Calc

Return Metrics

5.91% cash on cash return is a solid return over the next 1 year

Investment Value Over Time

Property Appreciation:

11.9%

Revenue Appreciation:

0%

Cash on Cash Return

5.91%

Cap Rate

8.31%

Return on Investment

54.6%

Annual Revenue

$56,803

AirDNA projects $216/night at 72% occupancy ($56,802).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,755

Annual Expenses

$21,064

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,173

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$473

Management & Platform Fees

$142

Platform Fee (i.e. Airbnb)

$142

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

$20,408

Deductible property tax

$4,257

Est. Depreciation Value

$207,563

Profit on this property

$35,738

Your total deduction

$196,489

So, your new taxable income is your previous income minus your total deduction ($150,000 - $196,489)

-$46,489

Your old tax bill

$45,000

Your new tax bill

-$13,947

Estimated tax savings

$58,947

property-location

111 Thakur St Saskatoon, Saskatchewan, S0K 2T0

6 bed • 3.5 bath • 14 guests

$56,803

Annual Revenue

Top 101% of comparables

Top 101% of comparables

Investment Value Over Time

Property Appreciation

11.9%

Revenue Appreciation

0%

Cash on Cash Return

5.91%

Cap Rate

8.31%

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

$20,408

Deductible property tax

$4,257

Your total deduction

$54,977

Your adjusted annual income

$150,000 - $54,977 = $95,023

Taxes on $95,023 (30%)

$28,507

Your old tax bill

$45,000

Your new tax bill

$28,507

Estimated tax savings

$16,493

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com