123 Guimond Pl Hinton, Alberta, T7V 2C5
4 bed • 3 bath • 8 guests • $459,000
Annual Revenue
$79,988
Profit (Cash Flow)
$27,602
Cap Rate
12.2%
Annual Revenue
AirDNA projects $243/night at 65% occupancy ($57,690)
Occupancy Rate
Avg Daily Rate
Return Metrics
23.72% 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
23.72%
Cap Rate
12.18%
Tax Calculator (USA)
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
$18,379
Deductible property tax
$2,295
Your total deduction
$34,285
Your adjusted annual income
$150,000 - $34,285 = $115,715
Taxes on $115,715 (30%)
$34,715
Your old tax bill
$45,000
Your new tax bill
$34,715
Estimated tax savings
$10,285
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