BNBCalc.com Investment Analysis Report of 463 Upper Bench Rd, Penticton, BC V2A 8T4, Canada

6 bed • 6 bath • 12 guests • $1,250,000

BNB

Calc

Return Metrics

65.44% 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

65.44%

Cap Rate

22.6%

Return on Investment

81.87%

Annual Revenue

$340,554

AirDNA projects $1,332/night at 64% occupancy ($311,363).

Revenue Percentile

Operating Expenses

Monthly Expenses

$4,829

Annual Expenses

$57,952

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$3,538

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$2,838

Management & Platform Fees

$851

Platform Fee (i.e. Airbnb)

$851

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

$59,326

Deductible property tax

$12,375

Est. Depreciation Value

$585,625

Profit on this property

$282,602

Your total deduction

$374,725

So, your new taxable income is your previous income minus your total deduction ($150,000 - $374,725)

-$224,725

Your old tax bill

$45,000

Your new tax bill

-$67,417

Estimated tax savings

$112,417

property-location

463 Upper Bench Rd Penticton, British Columbia, V2A 8T4

6 bed • 6 bath • 12 guests

Purchase Price

$340,554

Annual Revenue

Occupancy Rate

Top 101% of comparables

Avg Daily Rate

Top 101% of comparables

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

65.44%

Cap Rate

22.6%

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 est deduction will be...

Deductible mortgage interest

$59,326

Deductible property tax

$12,375

Your total deduction

-$24,219

Your adjusted annual income

$150,000 - -$24,219 = $174,219

Taxes on $174,219 (30%)

$52,266

Your old tax bill

$45,000

Your new tax bill

$52,266

Estimated tax savings

-$7,266

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com