BNBCalc.com Investment Analysis Report of 2040 Hilliard Pl NW, Edmonton, AB T6R 3P5, Canada

5 bed • 3 bath • 12 guests • $1,200,000

BNB

Calc

Return Metrics

-7.87% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-7.87%

Cap Rate

4.85%

Return on Investment

8.67%

Annual Revenue

$77,110

AirDNA projects $377/night at 56% occupancy ($77,110).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,575

Annual Expenses

$18,904

Utilities

$390

Internet + TV

$100

Water/Sewer

$70

Garbage

$0

Electric

$115

Gas

$55

Other

$50

Maintenance

$993

Property Insurance

$150

HOA

$0

Landscaping

$0

Ongoing Repairs

$0

Supplies

$150

Software

$50

Pest Control

$0

Permits

$0

Other

$0

Cleaning Cost

$643

Management & Platform Fees

$193

Platform Fee (i.e. Airbnb)

$193

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

$56,953

Deductible property tax

$11,880

Est. Depreciation Value

$560,837

Profit on this property

$58,206

Your total deduction

$571,464

So, your new taxable income is your previous income minus your total deduction ($150,000 - $571,464)

-$421,464

Your old tax bill

$45,000

Your new tax bill

-$126,439

Estimated tax savings

$171,439

2040 Hilliard Pl NW Edmonton, Alberta, T6R 3P5

5 bed • 3 bath • 12 guests • $1,200,000

Annual Revenue

$77,110

Profit (Cash Flow)

-$22,734

Cap Rate

4.9%

Annual Revenue

$77,110

AirDNA projects $377/night at 56% occupancy ($77,110)

Occupancy Rate

Avg Daily Rate

Return Metrics

-7.87% 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

-7.87%

Cap Rate

4.85%

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 estimated deduction will be...

Deductible mortgage interest

$56,953

Deductible property tax

$11,880

Your total deduction

$189,432

Your adjusted annual income

$150,000 - $189,432 = -$39,432

Taxes on -$39,432 (30%)

-$11,830

Your old tax bill

$45,000

Your new tax bill

-$11,830

Estimated tax savings

$56,830

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