BNBCalc.com Investment Analysis Report of 4292 Simeon Ct, Kelowna, BC V1W 4S9, Canada

3 bed • 3 bath • 6 guests • $1,100,000

BNB

Calc

Return Metrics

-15.42% 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

-15.42%

Cap Rate

3.07%

Return on Investment

1.31%

Annual Revenue

$54,611

AirDNA projects $267/night at 56% occupancy ($54,611).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,732

Annual Expenses

$20,779

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,155

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$455

Management & Platform Fees

$137

Platform Fee (i.e. Airbnb)

$137

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

$52,207

Deductible property tax

$10,890

Est. Depreciation Value

$512,221

Profit on this property

$33,832

Your total deduction

$541,486

So, your new taxable income is your previous income minus your total deduction ($150,000 - $541,486)

-$391,486

Your old tax bill

$45,000

Your new tax bill

-$117,446

Estimated tax savings

$162,446

4292 Simeon Ct Kelowna, British Columbia, V1W 4S9

3 bed • 3 bath • 6 guests • $1,100,000

Edit my contact card

Annual Revenue

$54,611

Profit (Cash Flow)

-$40,364

Cap Rate

3.1%

Annual Revenue

$54,611

AirDNA projects $267/night at 56% occupancy ($54,611)

Occupancy Rate

Avg Daily Rate

Return Metrics

-15.42% 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

-15.42%

Cap Rate

3.07%

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

$52,207

Deductible property tax

$10,890

Your total deduction

$192,606

Your adjusted annual income

$150,000 - $192,606 = -$42,606

Taxes on -$42,606 (30%)

-$12,782

Your old tax bill

$45,000

Your new tax bill

-$12,782

Estimated tax savings

$57,782

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