BNBCalc.com Investment Analysis Report of 2260 Naramata Rd, Naramata, BC V0H 1N0, Canada

4 bed • 5 bath • 8 guests • $1,200,000

BNB

Calc

Return Metrics

-11.62% 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

-11.62%

Cap Rate

3.96%

Return on Investment

5%

Annual Revenue

$70,361

AirDNA projects $301/night at 64% occupancy ($70,360).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,902

Annual Expenses

$22,827

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,286

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$586

Management & Platform Fees

$176

Platform Fee (i.e. Airbnb)

$176

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$559,877

Profit on this property

$47,534

Your total deduction

$581,176

So, your new taxable income is your previous income minus your total deduction ($150,000 - $581,176)

-$431,176

Your old tax bill

$45,000

Your new tax bill

-$129,353

Estimated tax savings

$174,353

2260 Naramata Rd Naramata, British Columbia, V0H 1N0

4 bed • 5 bath • 8 guests • $1,200,000

Edit my contact card

Annual Revenue

$70,361

Profit (Cash Flow)

-$33,406

Cap Rate

4.0%

Annual Revenue

$70,361

AirDNA projects $301/night at 64% occupancy ($70,361)

Occupancy Rate

Avg Daily Rate

Return Metrics

-11.62% 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

-11.62%

Cap Rate

3.96%

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

$56,953

Deductible property tax

$11,880

Your total deduction

$199,816

Your adjusted annual income

$150,000 - $199,816 = -$49,816

Taxes on -$49,816 (30%)

-$14,945

Your old tax bill

$45,000

Your new tax bill

-$14,945

Estimated tax savings

$59,945

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