1128 Sunset Dr
Kelowna, British Columbia, V1Y 9W7
2 bed • 2 bath • 4 guests • $650,000
Annual Revenue
$62,639
Profit (Cash Flow)
-$3,019
Cash on Cash Return
-1.9%
Annual Revenue
AirDNA projects $245/night at 70% occupancy ($62,639).
Occupancy Rate
Avg Daily Rate
Return Metrics
-1.93% 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
-1.93%
Cap Rate
6.27%
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
$30,849
Deductible property tax
$6,434
Your total deduction
$96,155
Your adjusted annual income
$150,000 - $96,155 = $53,844
Taxes on $53,844 (30%)
$16,153
Your old tax bill
$45,000
Your new tax bill
$16,153
Estimated tax savings
$28,846
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