BNBCalc.com Investment Analysis Report of 452 Lakeshore Dr, Penticton, BC V2A 1B9, Canada

2 bed • 3 bath • 4 guests • $1,000,000

BNB

Calc

Return Metrics

-15.25% 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

-15.25%

Cap Rate

3.13%

Return on Investment

1.56%

Annual Revenue

$51,748

AirDNA projects $253/night at 56% occupancy ($51,747).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,701

Annual Expenses

$20,407

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,131

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$431

Management & Platform Fees

$129

Platform Fee (i.e. Airbnb)

$129

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

$47,461

Deductible property tax

$9,900

Est. Depreciation Value

$464,884

Profit on this property

$31,341

Your total deduction

$490,905

So, your new taxable income is your previous income minus your total deduction ($150,000 - $490,905)

-$340,905

Your old tax bill

$45,000

Your new tax bill

-$102,271

Estimated tax savings

$147,271

452 Lakeshore Dr Penticton, British Columbia, V2A 1B9

2 bed • 3 bath • 4 guests • $1,000,000

Edit my contact card

Annual Revenue

$51,748

Profit (Cash Flow)

-$36,111

Cap Rate

3.1%

Annual Revenue

$51,748

AirDNA projects $253/night at 56% occupancy ($51,748)

Occupancy Rate

Avg Daily Rate

Return Metrics

-15.25% 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

-15.25%

Cap Rate

3.13%

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

$47,461

Deductible property tax

$9,900

Your total deduction

$174,281

Your adjusted annual income

$150,000 - $174,281 = -$24,281

Taxes on -$24,281 (30%)

-$7,284

Your old tax bill

$45,000

Your new tax bill

-$7,284

Estimated tax savings

$52,284

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