BNBCalc.com Investment Analysis Report of 1563 Spring Creek Dr, Whistler, BC V0N 1B1, Canada

8 bed • 6 bath • 20 guests • $50,000,000

BNB

Calc

Return Metrics

15.42% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

4.1%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

15.42%

Cap Rate

10.29%

Return on Investment

37.48%

Annual Revenue

$5,935,215

AirDNA projects $5441/night at 65% occupancy ($1,291,740).

Revenue Percentile

Operating Expenses

Monthly Expenses

$65,438

Annual Expenses

$785,258

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$50,160

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$49,460

Management & Platform Fees

$14,838

Platform Fee (i.e. Airbnb)

$14,838

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

$2,373,052

Deductible property tax

$495,000

Est. Depreciation Value

$23,040,685

Profit on this property

$5,149,957

Your total deduction

$20,758,780

So, your new taxable income is your previous income minus your total deduction ($150,000 - $20,758,780)

-$20,608,780

Your old tax bill

$45,000

Your new tax bill

-$6,182,634

Estimated tax savings

$6,227,634

1563 Spring Creek Dr Whistler, British Columbia, V0N 1B1

8 bed • 6 bath • 20 guests • $50,000,000

Edit my contact card

Annual Revenue

$5,935,215

Profit (Cash Flow)

$1,777,117

Cap Rate

10.3%

Annual Revenue

$5,935,215

AirDNA projects $5,441/night at 65% occupancy ($1,291,740)

Occupancy Rate

Avg Daily Rate

Return Metrics

15.42% cash on cash return is a great return over the next 1 year.

Investment Value Over Time

Property Appreciation

4.1%

Revenue Appreciation

0%

Cash on Cash Return

15.42%

Cap Rate

10.29%

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

$2,373,052

Deductible property tax

$495,000

Your total deduction

$5,070,044

Your adjusted annual income

$150,000 - $5,070,044 = -$4,920,044

Taxes on -$4,920,044 (30%)

-$1,476,013

Your old tax bill

$45,000

Your new tax bill

-$1,476,013

Estimated tax savings

$1,521,013

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