7119 133 St Surrey, British Columbia, V3W 7Z6
3 bed • 2 bath • 9 guests • $299,999
Annual Revenue
$41,835
Profit (Cash Flow)
$2,484
Cap Rate
7.6%
Annual Revenue
This property is projected to be in the top 46% revenue percentile compared to similar properties nearby.
AirDNA projects $249/night at 46% occupancy ($41,835) Airbtics projects $182/night at 64% occupancy ($42,544)
Occupancy Rate
Avg Daily Rate
Revenue Percentile
$41,835
$41,835
Loading...
Airbnb Comparables
Identify comparable properties to benchmark against. Then adjust your nightly rates and occupancy rates accordingly.
Revenue/yr
$0k
$100k
$195k
$300k
Airbnb name | Revenue | Rate Per Night | Occupancy | Beds | Baths | Guests | Min nights | Cleaning | Pool | Hot Tub | Pets | Washer / Dryer | Reviews | Host |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
$71,628 | $269 | 68% | 3 | 3 | 6 | 2 | $221 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.7 (31) | Profile | |
$34,317 | $226 | 40% | 3 | 3 | 10 | 3 | $111 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (16) | Profile | |
$83,843 | $282 | 76% | 3 | 4 | 10 | 2 | $199 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (41) | Profile | |
$61,949 | $273 | 62% | 3 | 3 | 6 | 2 | $0 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.9 (19) | Profile | |
$37,710 | $132 | 75% | 3 | 3 | 5 | 4 | $125 | ❌ | ❌ | ❌ | Yes / Yes | ⭐️ 4.6 (29) | Profile |
Return Metrics
3.2% cash on cash return is a fair return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
3.2%
Cap Rate
7.57%
Tax Calculator (USA)
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
$14,238
Deductible property tax
$2,970
Your total deduction
$40,213
Your adjusted annual income
$150,000 - $40,213 = $109,787
Taxes on $109,787 (30%)
$32,936
Your old tax bill
$45,000
Your new tax bill
$32,936
Estimated tax savings
$12,064
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