7119 133 St Surrey, British Columbia, V3W 7Z6
3 bed • 2 bath • 9 guests
Purchase Price
Inquire about this property
Contact Test
Agent at BNB
$41,835
Annual Revenue
BNBCalc predicts this property will get $182 per night with 64% occupancy, putting it in the top 46% revenue percentile compared to similar properties nearby.
Occupancy Rate
Top 101% of comparables
Avg Daily Rate
Top 101% of comparables
Loading...
40
Airbnb Comparables
Identify properties similar to yours in terms of amenities and interior design. Then adjust your Occupancy Rate and Average Daily Rate to match.
Revenue per year
$0k
$100k
$195k
$300k
Sign up to see the data on 40 all comparables
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 est 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