BNBCalc.com Investment Analysis Report of 8471 No 1 Rd, Richmond, BC V7C 1V1, Canada

2 bed • 1 bath • 3 guests • $1,830,000

BNB

Calc

Return Metrics

-27.25% 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

-27.25%

Cap Rate

0.38%

Return on Investment

-10.19%

Annual Revenue

$23,785

AirDNA projects $88/night at 74% occupancy ($23,784).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,398

Annual Expenses

$16,772

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$898

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$198

Management & Platform Fees

$59

Platform Fee (i.e. Airbnb)

$59

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

$86,854

Deductible property tax

$18,117

Est. Depreciation Value

$846,832

Profit on this property

$7,013

Your total deduction

$944,790

So, your new taxable income is your previous income minus your total deduction ($150,000 - $944,790)

-$794,790

Your old tax bill

$45,000

Your new tax bill

-$238,437

Estimated tax savings

$283,437

property-location

8471 No. 1 Road Richmond, British Columbia, V7C 1V1

2 bed • 1 bath • 3 guests

Purchase Price

$23,785

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

-27.25%

Cap Rate

0.38%

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

$86,854

Deductible property tax

$18,117

Your total deduction

$368,102

Your adjusted annual income

$150,000 - $368,102 = -$218,102

Taxes on -$218,102 (30%)

-$65,431

Your old tax bill

$45,000

Your new tax bill

-$65,431

Estimated tax savings

$110,431

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