BNBCalc.com Investment Analysis Report of 114 Vancouver Pl, Penticton, BC V2A 1A7, Canada

5 bed • 3 bath • 10 guests • $900,000

BNB

Calc

Return Metrics

-6.66% 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

-6.66%

Cap Rate

5.11%

Return on Investment

9.64%

Annual Revenue

$68,666

AirDNA projects $400/night at 47% occupancy ($68,665).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,884

Annual Expenses

$22,607

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,272

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$572

Management & Platform Fees

$172

Platform Fee (i.e. Airbnb)

$172

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,668

Profit on this property

$46,059

Your total deduction

$428,233

So, your new taxable income is your previous income minus your total deduction ($150,000 - $428,233)

-$278,233

Your old tax bill

$45,000

Your new tax bill

-$83,470

Estimated tax savings

$128,470

114 Vancouver Pl Penticton, British Columbia, V2A 1A7

5 bed • 3 bath • 10 guests • $900,000

Edit my contact card

Annual Revenue

$68,666

Profit (Cash Flow)

-$14,649

Cap Rate

5.1%

Annual Revenue

$68,666

AirDNA projects $400/night at 47% occupancy ($68,666)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.66% 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

-6.66%

Cap Rate

5.11%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$140,281

Your adjusted annual income

$150,000 - $140,281 = $9,719

Taxes on $9,719 (30%)

$2,916

Your old tax bill

$45,000

Your new tax bill

$2,916

Estimated tax savings

$42,084

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