BNBCalc.com Investment Analysis Report of 4833 Snow Pines Rd, Beaverdell, BC V0H 1A0, Canada

3 bed • 2 bath • 6 guests • $900,000

BNB

Calc

Return Metrics

-17.44% 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

-17.44%

Cap Rate

2.56%

Return on Investment

-0.81%

Annual Revenue

$42,299

AirDNA projects $313/night at 37% occupancy ($42,298).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,598

Annual Expenses

$19,179

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,052

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$352

Management & Platform Fees

$106

Platform Fee (i.e. Airbnb)

$106

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

$23,120

Your total deduction

$448,453

So, your new taxable income is your previous income minus your total deduction ($150,000 - $448,453)

-$298,453

Your old tax bill

$45,000

Your new tax bill

-$89,536

Estimated tax savings

$134,536

4833 Snow Pines Rd Beaverdell, British Columbia, V0H 1A0

3 bed • 2 bath • 6 guests • $900,000

Edit my contact card

Annual Revenue

$42,299

Profit (Cash Flow)

-$37,588

Cap Rate

2.6%

Annual Revenue

$42,299

AirDNA projects $313/night at 37% occupancy ($42,299)

Occupancy Rate

Avg Daily Rate

Return Metrics

-17.44% 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

-17.44%

Cap Rate

2.56%

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

$162,405

Your adjusted annual income

$150,000 - $162,405 = -$12,405

Taxes on -$12,405 (30%)

-$3,721

Your old tax bill

$45,000

Your new tax bill

-$3,721

Estimated tax savings

$48,721

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