BNBCalc.com Investment Analysis Report of 1128 Sunset Drive #802, Kelowna, BC, Canada

2 bed • 2 bath • 4 guests • $650,000

BNB

Calc

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%

Return on Investment

14.65%

Annual Revenue

$62,639

AirDNA projects $245/night at 70% occupancy ($62,639).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,819

Annual Expenses

$21,823

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,222

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$522

Management & Platform Fees

$157

Platform Fee (i.e. Airbnb)

$157

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

$30,850

Deductible property tax

$6,435

Est. Depreciation Value

$303,527

Profit on this property

$40,816

Your total deduction

$299,995

So, your new taxable income is your previous income minus your total deduction ($150,000 - $299,995)

-$149,995

Your old tax bill

$45,000

Your new tax bill

-$44,999

Estimated tax savings

$89,999

property-location

1128 Sunset Dr Kelowna, British Columbia, V1Y 9W7

2 bed • 2 bath • 4 guests • $650,000

Annual Revenue

$62,639

Profit (Cash Flow)

-$3,020

Cap Rate

6.3%

Annual Revenue

$62,639

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 (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

$30,850

Deductible property tax

$6,435

Your total deduction

$93,243

Your adjusted annual income

$150,000 - $93,243 = $56,757

Taxes on $56,757 (30%)

$17,027

Your old tax bill

$45,000

Your new tax bill

$17,027

Estimated tax savings

$27,973

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