BNBCalc.com Investment Analysis Report of 375 Raven Ridge Rd, Beaverdell, BC V0H 1A0, Canada

3 bed • 2 bath • 6 guests • $900,000

BNB

Calc

Return Metrics

-14.35% 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

-14.35%

Cap Rate

3.3%

Return on Investment

2.27%

Annual Revenue

$49,943

AirDNA projects $318/night at 43% occupancy ($49,943).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,681

Annual Expenses

$20,173

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,116

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$416

Management & Platform Fees

$125

Platform Fee (i.e. Airbnb)

$125

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

$419,948

Profit on this property

$29,771

Your total deduction

$441,802

So, your new taxable income is your previous income minus your total deduction ($150,000 - $441,802)

-$291,802

Your old tax bill

$45,000

Your new tax bill

-$87,541

Estimated tax savings

$132,541

375 Raven Ridge Rd Beaverdell, British Columbia, V0H 1A0

3 bed • 2 bath • 6 guests • $900,000

Edit my contact card

Annual Revenue

$49,943

Profit (Cash Flow)

-$30,937

Cap Rate

3.3%

Annual Revenue

$49,943

AirDNA projects $318/night at 43% occupancy ($49,943)

Occupancy Rate

Avg Daily Rate

Return Metrics

-14.35% 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

-14.35%

Cap Rate

3.3%

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

$155,754

Your adjusted annual income

$150,000 - $155,754 = -$5,754

Taxes on -$5,754 (30%)

-$1,726

Your old tax bill

$45,000

Your new tax bill

-$1,726

Estimated tax savings

$46,726

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