BNBCalc.com Investment Analysis Report of 365 Middle Bench Rd, Penticton, BC V2A 8S6, Canada

5 bed • 4 bath • 12 guests • $900,000

BNB

Calc

Return Metrics

8.62% 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

8.62%

Cap Rate

8.85%

Return on Investment

24.91%

Annual Revenue

$107,309

AirDNA projects $452/night at 65% occupancy ($107,308).

Revenue Percentile

Operating Expenses

Monthly Expenses

$2,303

Annual Expenses

$27,630

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,594

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$894

Management & Platform Fees

$268

Platform Fee (i.e. Airbnb)

$268

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

$42,715

Deductible property tax

$8,910

Est. Depreciation Value

$422,828

Profit on this property

$79,679

Your total deduction

$394,774

So, your new taxable income is your previous income minus your total deduction ($150,000 - $394,774)

-$244,774

Your old tax bill

$45,000

Your new tax bill

-$73,432

Estimated tax savings

$118,432

365 Middle Bench Rd Penticton, British Columbia, V2A 8S6

5 bed • 4 bath • 12 guests • $900,000

Edit my contact card

Annual Revenue

$107,309

Profit (Cash Flow)

$18,971

Cap Rate

8.9%

Annual Revenue

$107,309

AirDNA projects $452/night at 65% occupancy ($107,309)

Occupancy Rate

Avg Daily Rate

Return Metrics

8.62% 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

8.62%

Cap Rate

8.85%

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

$42,715

Deductible property tax

$8,910

Your total deduction

$106,710

Your adjusted annual income

$150,000 - $106,710 = $43,290

Taxes on $43,290 (30%)

$12,987

Your old tax bill

$45,000

Your new tax bill

$12,987

Estimated tax savings

$32,013

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