BNBCalc.com Investment Analysis Report of 7119 133 St, Surrey, BC, V3W 7Z6

3 bed • 2 bath • 9 guests • $299,999

BNB

Calc

Return Metrics

3.2% cash on cash return is a fair return over the next 1 year

Investment Value Over Time

Property Appreciation:

Revenue Appreciation:

Cash on Cash Return

3.2%

Cap Rate

7.57%

Return on Investment

18.62%

Annual Revenue

$41,835

AirDNA projects $249/night at 46% occupancy ($41,835). Airbtics projects $182/night at 64% occupancy ($42,543). Airbtics predicts this property will perform in the 46% revenue percentile

Revenue Percentile

Percentiles	25%	50%	75%	90%
Revenue	$26,943	$43,459	$61,403	$85,777
Occupancy	54%	70%	75%	83%
Nightly Rate	$131	$164	$214	$269

Seasonality (Profits By Month)

Airbnb Comparables

Airbnb name	Revenue	Rate Per Night	Occupancy	Beds	Baths	Guests	Night	Cleaning	Pool	H.Tub	Pets	W/D	Reviews	Host
A Brand New 3BD Home in Surrey!	$71,628	$269	68%	3	3	6	2	$221	❌	❌	❌	N / Y	⭐️ 4.7 (31)	Profile
B Modern Bright Whole House Major attractions nearby	$34,317	$226	40%	3	3	10	3	$111	❌	❌	❌	N / Y	⭐️ 4.9 (16)	Profile
C Gatsby's corner - luxury home	$83,843	$282	76%	3	4	10	2	$199	❌	❌	❌	N / Y	⭐️ 4.9 (41)	Profile
D House in North Delta	$61,949	$273	62%	3	3	6	2	$0	❌	❌	❌	N / Y	⭐️ 4.9 (19)	Profile
E Cheerful 3 bedroom home away from home in Surrey!	$37,710	$132	75%	3	3	5	4	$125	❌	❌	❌	N / Y	⭐️ 4.6 (29)	Profile

Operating Expenses

Monthly Expenses

$1,593

Annual Expenses

$19,119

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,049

Property Insurance

$150

HOA

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

Other

Cleaning Cost

$349

Management & Platform Fees

$105

Platform Fee (i.e. Airbnb)

$105

Property Manager Fee

Mortgage & Taxes

Monthly Mortgage & Tax

$1,686

Annual Mortgage & Tax

$20,232

Downpayment

Purchase Price

$299,999

Percent Down

20%

Total Downpayment

$60,000

Total Loan Amount

$239,999

Monthly Loan Payment

Mortgage Length

30 years

Interest Rate

Monthly Loan Payment

$1,439

Property Tax Yearly

0.99%

Property Tax Monthly

$247

Mortgage Insurance (PMI)

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

$14,238

Deductible property tax

$2,970

Est. Depreciation Value

$143,609

Profit on this property

$22,716

Your total deduction

$138,101

So, your new taxable income is your previous income minus your total deduction ($150,000 - $138,101)

$11,899

Your old tax bill

$45,000

Your new tax bill

$3,570

Estimated tax savings

$41,430

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

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

Investment Value Over Time

Property Appreciation

Revenue Appreciation

Cash on Cash Return

3.2%

Cap Rate

7.57%

Return on Investment

18.62%

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

$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