BNBCalc.com Investment Analysis Report of 2098 Boucherie Road, West Kelowna, BC, Canada

3 bed • 3 bath • 9 guests • $389,000

BNB

Calc

Return Metrics

24.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

24.47%

Cap Rate

10.17%

Return on Investment

67.17%

Annual Revenue

$61,200

AirDNA projects $236/night at 71% occupancy ($61,200).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,803

Annual Expenses

$21,636

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,210

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$510

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

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

$18,597

Deductible property tax

$3,890

Est. Depreciation Value

$184,759

Profit on this property

$39,564

Your total deduction

$167,682

So, your new taxable income is your previous income minus your total deduction ($150,000 - $167,682)

-$17,682

Your old tax bill

$45,000

Your new tax bill

-$5,305

Estimated tax savings

$50,305

2098 Boucherie Rd West Kelowna, British Columbia, V1Z 2E5

3 bed • 3 bath • 9 guests • $389,000

Edit my contact card

Annual Revenue

$61,200

Profit (Cash Flow)

$9,756

Cap Rate

10.2%

Annual Revenue

$61,200

AirDNA projects $236/night at 71% occupancy ($61,200)

Occupancy Rate

Avg Daily Rate

Return Metrics

24.47% cash on cash return is a excellent return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

24.47%

Cap Rate

10.17%

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

$18,597

Deductible property tax

$3,890

Your total deduction

$41,772

Your adjusted annual income

$150,000 - $41,772 = $108,228

Taxes on $108,228 (30%)

$32,468

Your old tax bill

$45,000

Your new tax bill

$32,468

Estimated tax savings

$12,532

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