10991 72 Ave NW
Edmonton, Alberta, T6G 0B1
4 bed • 2 bath • 8 guests • $400,000
Annual Revenue
$59,315
Profit (Cash Flow)
$16,192
Cash on Cash Return
20.1%
Annual Revenue
AirDNA projects $203/night at 49% occupancy ($36,330).
Occupancy Rate
Avg Daily Rate
Return Metrics
20.11% cash on cash return is a excellent return over the next 1 year.
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
20.11%
Cap Rate
9.78%
Tax Calculator
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
$8,280
Deductible property tax
$4,400
Your total deduction
$58,261
Your adjusted annual income
$150,000 - $58,261 = $91,738
Taxes on $91,738 (30%)
$27,521
Your old tax bill
$45,000
Your new tax bill
$27,521
Estimated tax savings
$17,478
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