BNBCalc.com Investment Analysis Report of 3535 Casorso Road, Kelowna, BC, Canada

3 bed • 1 bath • 8 guests • $119,900

BNB

Calc

Return Metrics

85.58% 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

85.58%

Cap Rate

32.31%

Return on Investment

98.91%

Annual Revenue

$60,265

AirDNA projects $330/night at 50% occupancy ($60,265).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,793

Annual Expenses

$21,514

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,202

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$502

Management & Platform Fees

$151

Platform Fee (i.e. Airbnb)

$151

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

$5,691

Deductible property tax

$1,187

Est. Depreciation Value

$60,502

Profit on this property

$38,751

Your total deduction

$28,628

So, your new taxable income is your previous income minus your total deduction ($150,000 - $28,628)

$121,372

Your old tax bill

$45,000

Your new tax bill

$36,411

Estimated tax savings

$8,589

3535 Casorso Rd Kelowna, British Columbia, V1W 3E1

3 bed • 1 bath • 8 guests • $119,900

Edit my contact card

Annual Revenue

$60,265

Profit (Cash Flow)

$30,663

Cap Rate

32.3%

Annual Revenue

$60,265

AirDNA projects $330/night at 50% occupancy ($60,265)

Occupancy Rate

Avg Daily Rate

Return Metrics

85.58% 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

85.58%

Cap Rate

32.31%

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

$5,691

Deductible property tax

$1,187

Your total deduction

-$12,668

Your adjusted annual income

$150,000 - -$12,668 = $162,668

Taxes on $162,668 (30%)

$48,800

Your old tax bill

$45,000

Your new tax bill

$48,800

Estimated tax savings

-$3,800

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