19 Wildflower Hill Calgary, Alberta, T3Z 1C1
5 bed • 5 bath • 10 guests • $2,500,000
Annual Revenue
$103,587
Profit (Cash Flow)
-$92,195
Cap Rate
3.1%
Annual Revenue
AirDNA projects $359/night at 79% occupancy ($103,587)
Occupancy Rate
Avg Daily Rate
Return Metrics
-15.67% 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
-15.67%
Cap Rate
3.05%
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
$118,653
Deductible property tax
$24,750
Your total deduction
$436,916
Your adjusted annual income
$150,000 - $436,916 = -$286,916
Taxes on -$286,916 (30%)
-$86,075
Your old tax bill
$45,000
Your new tax bill
-$86,075
Estimated tax savings
$131,075
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