1288 W Georgia St Vancouver, British Columbia, V6E 4R3
2 bed • 2 bath • 6 guests • $900,000
Annual Revenue
$73,856
Profit (Cash Flow)
-$10,133
Cap Rate
5.6%
Annual Revenue
AirDNA projects $277/night at 73% occupancy ($73,856)
Occupancy Rate
Avg Daily Rate
Return Metrics
-4.74% 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
-4.74%
Cap Rate
5.61%
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
$42,715
Deductible property tax
$8,910
Your total deduction
$134,566
Your adjusted annual income
$150,000 - $134,566 = $15,434
Taxes on $15,434 (30%)
$4,630
Your old tax bill
$45,000
Your new tax bill
$4,630
Estimated tax savings
$40,370
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