BNBCalc.com Investment Analysis Report of 1857 Viewpoint Cres, British Columbia V1Z 3X3, Canada

3 bed • 4 bath • 6 guests • $950,000

BNB

Calc

Return Metrics

-6.53% 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

-6.53%

Cap Rate

5.18%

Return on Investment

10.09%

Annual Revenue

$72,304

AirDNA projects $404/night at 49% occupancy ($72,303).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,923

Annual Expenses

$23,079

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,303

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$603

Management & Platform Fees

$181

Platform Fee (i.e. Airbnb)

$181

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

$443,296

Profit on this property

$49,224

Your total deduction

$448,565

So, your new taxable income is your previous income minus your total deduction ($150,000 - $448,565)

-$298,565

Your old tax bill

$45,000

Your new tax bill

-$89,569

Estimated tax savings

$134,569

1857 Viewpoint Cres British Columbia, V1Z 3X3

3 bed • 4 bath • 6 guests • $950,000

Edit my contact card

Annual Revenue

$72,304

Profit (Cash Flow)

-$14,856

Cap Rate

5.2%

Annual Revenue

$72,304

AirDNA projects $404/night at 49% occupancy ($72,304)

Occupancy Rate

Avg Daily Rate

Return Metrics

-6.53% 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

-6.53%

Cap Rate

5.18%

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

$146,613

Your adjusted annual income

$150,000 - $146,613 = $3,387

Taxes on $3,387 (30%)

$1,016

Your old tax bill

$45,000

Your new tax bill

$1,016

Estimated tax savings

$43,984

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