BNBCalc.com Investment Analysis Report of 10991 72 Ave NW, Edmonton, AB T6G 0B1, Canada

4 bed • 2 bath • 8 guests • $400,000

BNB

Calc

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%

Return on Investment

45.41%

Annual Revenue

$59,316

AirDNA projects $203/night at 49% occupancy ($36,330).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,683

Annual Expenses

$20,191

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,094

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$100

Supplies

$100

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$494

Management & Platform Fees

$148

Platform Fee (i.e. Airbnb)

$148

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

$8,280

Deductible property tax

$4,400

Est. Depreciation Value

$210,146

Profit on this property

$39,125

Your total deduction

$183,701

So, your new taxable income is your previous income minus your total deduction ($150,000 - $183,701)

-$33,701

Your old tax bill

$45,000

Your new tax bill

-$10,110

Estimated tax savings

$55,110

property-location

10991 72 Ave NW Edmonton, Alberta, T6G 0B1

4 bed • 2 bath • 8 guests • $400,000

Annual Revenue

$59,316

Profit (Cash Flow)

$16,193

Cap Rate

9.8%

Annual Revenue

$59,316

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 (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

$8,280

Deductible property tax

$4,400

Your total deduction

$40,117

Your adjusted annual income

$150,000 - $40,117 = $109,883

Taxes on $109,883 (30%)

$32,965

Your old tax bill

$45,000

Your new tax bill

$32,965

Estimated tax savings

$12,035

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 recomend LearnLikeACPA.com