BNBCalc.com Investment Analysis Report of 1850 Shannon Lake Road, West Kelowna, BC, Canada

2 bed • 2 bath • 5 guests • $299,900

BNB

Calc

Return Metrics

5.37% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

5.37%

Cap Rate

7.27%

Return on Investment

12.93%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,582

Annual Expenses

$18,985

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,040

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$340

Management & Platform Fees

$102

Platform Fee (i.e. Airbnb)

$102

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

$8,301

Deductible property tax

$2,999

Est. Depreciation Value

$142,283

Profit on this property

$21,820

Your total deduction

$131,762

So, your new taxable income is your previous income minus your total deduction ($150,000 - $131,762)

$18,238

Your old tax bill

$45,000

Your new tax bill

$5,471

Estimated tax savings

$39,529

1850 Shannon Lake Rd West Kelowna, British Columbia, V1Z 1A9

2 bed • 2 bath • 5 guests • $299,900

Edit my contact card

Annual Revenue

$40,805

Profit (Cash Flow)

$8,080

Cap Rate

7.3%

Annual Revenue

$40,805

AirDNA projects $196/night at 57% occupancy ($40,805)

Occupancy Rate

Avg Daily Rate

Return Metrics

5.37% cash on cash return is a solid return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

5.37%

Cap Rate

7.27%

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

$8,301

Deductible property tax

$2,999

Your total deduction

$34,802

Your adjusted annual income

$150,000 - $34,802 = $115,198

Taxes on $115,198 (30%)

$34,559

Your old tax bill

$45,000

Your new tax bill

$34,559

Estimated tax savings

$10,441

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